| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.72% |
2.48% |
7.47% |
6.16% |
8.70% |
11.33% |
5.29% |
6.42% |
10.70% |
15.15% |
12.36% |
| EBITDA Growth |
|
-2.00% |
-2.22% |
8.25% |
3.55% |
16.38% |
12.32% |
9.22% |
1.72% |
-22.34% |
81.76% |
33.22% |
| EBIT Growth |
|
-0.23% |
-1.63% |
8.37% |
4.99% |
18.08% |
11.82% |
9.95% |
-6.36% |
-29.95% |
110.38% |
38.56% |
| NOPAT Growth |
|
-1.55% |
24.62% |
-10.01% |
17.59% |
34.16% |
13.94% |
24.42% |
-23.68% |
-37.77% |
118.40% |
46.04% |
| Net Income Growth |
|
0.16% |
26.45% |
-11.31% |
15.67% |
38.73% |
15.31% |
26.18% |
-23.38% |
-41.87% |
123.33% |
54.29% |
| EPS Growth |
|
-1.30% |
27.63% |
-11.34% |
18.02% |
43.35% |
17.18% |
28.15% |
-21.28% |
-40.99% |
126.11% |
57.95% |
| Operating Cash Flow Growth |
|
-6.84% |
-19.59% |
53.38% |
-3.44% |
35.34% |
10.37% |
30.33% |
2.48% |
-18.15% |
-57.06% |
289.58% |
| Free Cash Flow Firm Growth |
|
-15.54% |
-53.54% |
-8.16% |
166.58% |
49.02% |
-5.54% |
36.44% |
-133.18% |
143.81% |
164.92% |
292.77% |
| Invested Capital Growth |
|
1.37% |
14.20% |
11.07% |
3.69% |
2.72% |
6.93% |
5.93% |
29.30% |
7.88% |
14.85% |
5.40% |
| Revenue Q/Q Growth |
|
-1.07% |
1.53% |
2.89% |
0.72% |
2.27% |
2.61% |
0.12% |
3.19% |
2.15% |
3.27% |
1.73% |
| EBITDA Q/Q Growth |
|
0.15% |
3.35% |
5.36% |
-1.50% |
1.27% |
2.29% |
2.58% |
-0.39% |
-21.92% |
33.78% |
0.18% |
| EBIT Q/Q Growth |
|
0.77% |
4.00% |
5.99% |
-1.79% |
2.01% |
1.55% |
2.80% |
-3.17% |
-27.81% |
42.38% |
0.50% |
| NOPAT Q/Q Growth |
|
-1.93% |
6.23% |
6.05% |
2.66% |
-0.03% |
11.63% |
10.60% |
-18.13% |
-31.93% |
39.14% |
6.18% |
| Net Income Q/Q Growth |
|
-1.50% |
8.15% |
3.60% |
2.70% |
1.72% |
11.38% |
10.99% |
-18.85% |
-36.98% |
47.95% |
7.44% |
| EPS Q/Q Growth |
|
-1.30% |
8.38% |
3.61% |
3.57% |
2.46% |
11.80% |
11.48% |
-18.10% |
-36.96% |
47.59% |
8.21% |
| Operating Cash Flow Q/Q Growth |
|
15.47% |
-5.20% |
8.82% |
6.64% |
23.23% |
-5.39% |
-26.96% |
83.73% |
-2.93% |
-26.51% |
8.06% |
| Free Cash Flow Firm Q/Q Growth |
|
28.63% |
-24.67% |
-64.81% |
802.23% |
20.13% |
-1.23% |
-33.91% |
62.62% |
7.63% |
-19.93% |
9.76% |
| Invested Capital Q/Q Growth |
|
-2.55% |
0.96% |
13.20% |
-0.62% |
-3.82% |
-0.97% |
15.66% |
-2.98% |
-7.03% |
-0.04% |
-0.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.83% |
52.27% |
53.89% |
53.53% |
53.75% |
54.73% |
53.46% |
53.37% |
53.51% |
53.84% |
54.77% |
| EBITDA Margin |
|
10.09% |
9.62% |
9.69% |
9.45% |
10.12% |
10.21% |
10.59% |
10.12% |
7.10% |
11.21% |
12.95% |
| Operating Margin |
|
8.70% |
8.22% |
8.71% |
8.43% |
8.99% |
8.97% |
9.60% |
8.19% |
4.83% |
9.50% |
11.44% |
| EBIT Margin |
|
8.68% |
8.33% |
8.40% |
8.31% |
9.02% |
9.06% |
9.46% |
8.33% |
5.27% |
9.63% |
11.58% |
| Profit (Net Income) Margin |
|
4.41% |
5.44% |
4.49% |
4.89% |
6.24% |
6.47% |
7.75% |
5.58% |
2.93% |
5.68% |
7.80% |
| Tax Burden Percent |
|
60.26% |
77.50% |
61.28% |
70.16% |
81.20% |
83.29% |
91.93% |
77.24% |
73.71% |
70.98% |
76.70% |
| Interest Burden Percent |
|
84.31% |
84.27% |
87.23% |
83.94% |
85.20% |
85.67% |
89.07% |
86.74% |
75.43% |
83.15% |
87.89% |
| Effective Tax Rate |
|
39.74% |
22.50% |
38.72% |
29.84% |
18.80% |
16.71% |
8.07% |
22.76% |
26.29% |
29.02% |
23.30% |
| Return on Invested Capital (ROIC) |
|
17.49% |
20.21% |
16.16% |
17.73% |
23.05% |
25.04% |
29.28% |
18.94% |
10.06% |
19.70% |
26.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.35% |
16.62% |
12.71% |
13.50% |
18.35% |
19.92% |
23.26% |
15.33% |
7.48% |
15.38% |
22.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
112.39% |
78.65% |
36.96% |
35.38% |
44.58% |
37.97% |
33.91% |
25.12% |
16.55% |
39.73% |
65.02% |
| Return on Equity (ROE) |
|
129.88% |
98.86% |
53.12% |
53.11% |
67.62% |
63.01% |
63.19% |
44.06% |
26.61% |
59.42% |
91.22% |
| Cash Return on Invested Capital (CROIC) |
|
16.12% |
6.95% |
5.67% |
14.10% |
20.36% |
18.34% |
23.51% |
-6.62% |
2.47% |
5.87% |
20.94% |
| Operating Return on Assets (OROA) |
|
15.77% |
15.33% |
15.29% |
14.68% |
16.26% |
15.68% |
14.45% |
12.08% |
7.76% |
15.65% |
19.99% |
| Return on Assets (ROA) |
|
8.01% |
10.01% |
8.17% |
8.64% |
11.25% |
11.19% |
11.83% |
8.10% |
4.31% |
9.24% |
13.48% |
| Return on Common Equity (ROCE) |
|
129.88% |
98.86% |
53.12% |
53.11% |
67.62% |
63.01% |
63.19% |
44.05% |
26.60% |
59.42% |
91.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
124.70% |
72.00% |
45.47% |
53.64% |
61.97% |
56.36% |
56.85% |
44.60% |
27.34% |
57.88% |
93.22% |
| Net Operating Profit after Tax (NOPAT) |
|
277 |
345 |
310 |
365 |
489 |
557 |
693 |
529 |
329 |
719 |
1,051 |
| NOPAT Margin |
|
5.24% |
6.37% |
5.34% |
5.91% |
7.30% |
7.47% |
8.82% |
6.33% |
3.56% |
6.75% |
8.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.13% |
3.59% |
3.45% |
4.23% |
4.70% |
5.12% |
6.02% |
3.61% |
2.58% |
4.32% |
3.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
21.01% |
| Cost of Revenue to Revenue |
|
49.17% |
47.73% |
46.11% |
46.47% |
46.25% |
45.27% |
46.54% |
46.63% |
46.49% |
46.16% |
45.23% |
| SG&A Expenses to Revenue |
|
14.27% |
14.92% |
14.01% |
13.87% |
13.84% |
13.88% |
13.19% |
13.86% |
16.56% |
12.02% |
10.40% |
| 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 |
|
42.13% |
44.05% |
45.18% |
45.10% |
44.77% |
45.76% |
43.86% |
45.18% |
48.68% |
44.34% |
43.33% |
| Earnings before Interest and Taxes (EBIT) |
|
458 |
450 |
488 |
512 |
605 |
676 |
744 |
696 |
488 |
1,026 |
1,387 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
532 |
520 |
563 |
583 |
679 |
762 |
832 |
847 |
658 |
1,195 |
1,552 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
19.70 |
9.54 |
8.16 |
8.98 |
11.02 |
10.42 |
9.75 |
10.74 |
12.09 |
18.28 |
13.21 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.70 |
0.72 |
0.81 |
0.82 |
1.11 |
1.20 |
1.33 |
1.34 |
1.29 |
1.79 |
1.11 |
| Price to Earnings (P/E) |
|
15.80 |
13.25 |
17.95 |
16.74 |
17.78 |
18.49 |
17.15 |
24.07 |
44.11 |
31.58 |
14.17 |
| Dividend Yield |
|
5.50% |
2.06% |
1.99% |
2.01% |
1.51% |
1.63% |
1.71% |
1.83% |
1.94% |
1.30% |
1.99% |
| Earnings Yield |
|
6.33% |
7.55% |
5.57% |
5.97% |
5.62% |
5.41% |
5.83% |
4.16% |
2.27% |
3.17% |
7.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.19 |
2.92 |
3.03 |
3.14 |
4.15 |
4.51 |
4.85 |
4.23 |
4.24 |
5.63 |
3.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.96 |
0.98 |
1.05 |
1.07 |
1.33 |
1.39 |
1.50 |
1.59 |
1.55 |
2.06 |
1.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.55 |
10.20 |
10.88 |
11.29 |
13.14 |
13.60 |
14.19 |
15.75 |
21.89 |
18.39 |
10.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.10 |
11.78 |
12.56 |
12.85 |
14.74 |
15.33 |
15.88 |
19.15 |
29.51 |
21.42 |
11.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.37 |
15.40 |
19.76 |
18.05 |
18.23 |
18.60 |
17.03 |
25.20 |
43.71 |
30.56 |
15.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.39 |
21.29 |
16.03 |
17.83 |
17.85 |
18.80 |
16.43 |
18.11 |
23.88 |
84.94 |
16.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.92 |
44.79 |
56.32 |
22.70 |
20.64 |
25.40 |
21.21 |
0.00 |
177.80 |
102.50 |
19.48 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
8.65 |
3.91 |
2.90 |
3.23 |
2.61 |
2.55 |
2.20 |
2.68 |
2.83 |
3.26 |
3.99 |
| Long-Term Debt to Equity |
|
8.34 |
3.63 |
2.56 |
3.12 |
2.52 |
2.34 |
2.13 |
2.61 |
2.79 |
3.20 |
3.90 |
| Financial Leverage |
|
7.83 |
4.73 |
2.91 |
2.62 |
2.43 |
1.91 |
1.46 |
1.64 |
2.21 |
2.58 |
2.91 |
| Leverage Ratio |
|
16.21 |
9.87 |
6.50 |
6.14 |
6.01 |
5.63 |
5.34 |
5.44 |
6.17 |
6.43 |
6.77 |
| Compound Leverage Factor |
|
13.67 |
8.32 |
5.67 |
5.16 |
5.12 |
4.82 |
4.76 |
4.72 |
4.65 |
5.35 |
5.95 |
| Debt to Total Capital |
|
89.64% |
79.63% |
74.36% |
76.38% |
72.27% |
71.85% |
68.75% |
72.79% |
73.92% |
76.53% |
79.94% |
| Short-Term Debt to Total Capital |
|
3.17% |
5.62% |
8.63% |
2.65% |
2.38% |
5.85% |
2.27% |
1.78% |
1.08% |
1.39% |
1.66% |
| Long-Term Debt to Total Capital |
|
86.46% |
74.01% |
65.72% |
73.73% |
69.89% |
66.00% |
66.48% |
71.01% |
72.84% |
75.14% |
78.28% |
| 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% |
0.02% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
10.36% |
20.37% |
25.64% |
23.62% |
27.73% |
28.15% |
31.25% |
27.19% |
26.08% |
23.47% |
20.06% |
| Debt to EBITDA |
|
3.03 |
3.07 |
2.95 |
3.12 |
2.59 |
2.87 |
2.83 |
3.31 |
4.28 |
2.85 |
2.58 |
| Net Debt to EBITDA |
|
2.64 |
2.71 |
2.57 |
2.63 |
2.17 |
1.89 |
1.64 |
2.49 |
3.66 |
2.39 |
2.01 |
| Long-Term Debt to EBITDA |
|
2.92 |
2.85 |
2.61 |
3.01 |
2.51 |
2.63 |
2.74 |
3.23 |
4.21 |
2.80 |
2.52 |
| Debt to NOPAT |
|
5.83 |
4.64 |
5.36 |
4.99 |
3.60 |
3.92 |
3.40 |
5.29 |
8.54 |
4.74 |
3.80 |
| Net Debt to NOPAT |
|
5.08 |
4.09 |
4.66 |
4.20 |
3.02 |
2.59 |
1.97 |
3.98 |
7.31 |
3.97 |
2.96 |
| Long-Term Debt to NOPAT |
|
5.63 |
4.31 |
4.74 |
4.81 |
3.48 |
3.60 |
3.29 |
5.16 |
8.41 |
4.66 |
3.73 |
| Altman Z-Score |
|
3.37 |
3.44 |
3.47 |
3.60 |
4.21 |
4.02 |
4.03 |
3.77 |
3.46 |
4.92 |
4.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.03% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.35 |
1.27 |
1.18 |
1.45 |
1.44 |
1.75 |
2.04 |
1.59 |
1.21 |
1.62 |
1.79 |
| Quick Ratio |
|
1.25 |
1.15 |
1.10 |
1.38 |
1.37 |
1.66 |
1.86 |
1.51 |
1.15 |
1.54 |
1.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
255 |
118 |
109 |
290 |
432 |
408 |
557 |
-185 |
81 |
215 |
840 |
| Operating Cash Flow to CapEx |
|
860.02% |
374.03% |
708.98% |
470.62% |
560.03% |
430.54% |
854.40% |
921.07% |
791.83% |
388.07% |
1,029.59% |
| Free Cash Flow to Firm to Interest Expense |
|
3.55 |
1.67 |
1.75 |
3.53 |
4.83 |
4.21 |
6.85 |
-2.00 |
0.68 |
1.24 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
4.32 |
3.52 |
6.14 |
4.49 |
5.58 |
5.69 |
8.84 |
7.98 |
5.03 |
1.50 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.81 |
2.58 |
5.27 |
3.53 |
4.58 |
4.37 |
7.81 |
7.11 |
4.39 |
1.11 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.82 |
1.84 |
1.82 |
1.77 |
1.80 |
1.73 |
1.53 |
1.45 |
1.47 |
1.63 |
1.73 |
| Accounts Receivable Turnover |
|
5.95 |
6.18 |
6.17 |
5.80 |
5.44 |
5.35 |
5.47 |
5.51 |
5.45 |
5.58 |
5.55 |
| 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 |
|
43.81 |
44.76 |
43.14 |
42.31 |
41.28 |
39.23 |
38.08 |
41.11 |
46.60 |
55.61 |
65.64 |
| Accounts Payable Turnover |
|
5.34 |
5.34 |
5.42 |
5.40 |
5.07 |
4.96 |
5.36 |
4.97 |
3.88 |
4.16 |
5.32 |
| Days Sales Outstanding (DSO) |
|
61.38 |
59.07 |
59.19 |
62.89 |
67.08 |
68.21 |
66.68 |
66.22 |
66.97 |
65.42 |
65.78 |
| 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) |
|
68.29 |
68.37 |
67.37 |
67.60 |
71.96 |
73.61 |
68.11 |
73.46 |
94.08 |
87.79 |
68.64 |
| Cash Conversion Cycle (CCC) |
|
-6.91 |
-9.30 |
-8.19 |
-4.70 |
-4.88 |
-5.39 |
-1.43 |
-7.23 |
-27.11 |
-22.37 |
-2.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,592 |
1,818 |
2,019 |
2,094 |
2,151 |
2,300 |
2,437 |
3,151 |
3,399 |
3,904 |
4,116 |
| Invested Capital Turnover |
|
3.34 |
3.17 |
3.03 |
3.00 |
3.16 |
3.35 |
3.32 |
2.99 |
2.83 |
2.92 |
2.99 |
| Increase / (Decrease) in Invested Capital |
|
22 |
226 |
201 |
75 |
57 |
149 |
137 |
714 |
248 |
505 |
211 |
| Enterprise Value (EV) |
|
5,079 |
5,306 |
6,126 |
6,583 |
8,919 |
10,368 |
11,811 |
13,338 |
14,396 |
21,985 |
16,358 |
| Market Capitalization |
|
3,674 |
3,896 |
4,681 |
5,051 |
7,443 |
8,924 |
10,445 |
11,233 |
11,989 |
19,128 |
13,245 |
| Book Value per Share |
|
$1.25 |
$2.75 |
$3.83 |
$3.88 |
$4.82 |
$6.11 |
$7.78 |
$7.85 |
$7.50 |
$8.07 |
$7.92 |
| Tangible Book Value per Share |
|
($8.93) |
($7.89) |
($8.47) |
($8.94) |
($8.52) |
($7.32) |
($5.93) |
($12.18) |
($15.36) |
($14.63) |
($15.52) |
| Total Capital |
|
1,799 |
2,006 |
2,237 |
2,381 |
2,435 |
3,042 |
3,428 |
3,847 |
3,804 |
4,458 |
5,001 |
| Total Debt |
|
1,613 |
1,597 |
1,663 |
1,819 |
1,760 |
2,186 |
2,357 |
2,800 |
2,812 |
3,412 |
3,998 |
| Total Long-Term Debt |
|
1,556 |
1,484 |
1,470 |
1,755 |
1,702 |
2,008 |
2,279 |
2,732 |
2,771 |
3,350 |
3,915 |
| Net Debt |
|
1,406 |
1,410 |
1,446 |
1,532 |
1,476 |
1,444 |
1,366 |
2,104 |
2,407 |
2,858 |
3,113 |
| Capital Expenditures (CapEx) |
|
36 |
67 |
54 |
78 |
89 |
128 |
84 |
80 |
76 |
67 |
98 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
150 |
175 |
169 |
239 |
294 |
436 |
432 |
284 |
27 |
554 |
665 |
| Debt-free Net Working Capital (DFNWC) |
|
357 |
363 |
386 |
526 |
578 |
1,178 |
1,423 |
980 |
432 |
1,109 |
1,550 |
| Net Working Capital (NWC) |
|
300 |
250 |
193 |
463 |
520 |
1,001 |
1,345 |
912 |
391 |
1,047 |
1,467 |
| Net Nonoperating Expense (NNE) |
|
44 |
50 |
49 |
63 |
71 |
75 |
85 |
63 |
58 |
114 |
116 |
| Net Nonoperating Obligations (NNO) |
|
1,406 |
1,410 |
1,446 |
1,532 |
1,476 |
1,444 |
1,366 |
2,104 |
2,407 |
2,858 |
3,113 |
| Total Depreciation and Amortization (D&A) |
|
74 |
70 |
75 |
71 |
74 |
86 |
89 |
150 |
170 |
169 |
165 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.83% |
3.24% |
2.91% |
3.88% |
4.39% |
5.85% |
5.50% |
3.40% |
0.30% |
5.20% |
5.55% |
| Debt-free Net Working Capital to Revenue |
|
6.76% |
6.71% |
6.65% |
8.53% |
8.62% |
15.79% |
18.11% |
11.72% |
4.67% |
10.40% |
12.94% |
| Net Working Capital to Revenue |
|
5.68% |
4.62% |
3.32% |
7.51% |
7.76% |
13.40% |
17.12% |
10.90% |
4.22% |
9.82% |
12.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.58 |
$1.98 |
$1.69 |
$2.08 |
$2.94 |
$3.43 |
$4.40 |
$3.46 |
$2.04 |
$4.61 |
$7.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
149.09M |
148.00M |
147.92M |
143.37M |
140.03M |
137.94M |
135.41M |
132.19M |
130.82M |
129.32M |
124.19M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.94 |
$1.67 |
$2.05 |
$2.91 |
$3.41 |
$4.37 |
$3.44 |
$2.03 |
$4.59 |
$7.25 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
149.09M |
148.00M |
147.92M |
143.37M |
140.03M |
137.94M |
135.41M |
132.19M |
130.82M |
129.32M |
124.19M |
| 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 |
|
149.09M |
148.00M |
147.92M |
143.37M |
140.03M |
137.94M |
135.41M |
132.19M |
130.82M |
129.32M |
124.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
277 |
345 |
310 |
365 |
489 |
557 |
693 |
529 |
329 |
719 |
1,051 |
| Normalized NOPAT Margin |
|
5.24% |
6.37% |
5.34% |
5.91% |
7.30% |
7.47% |
8.82% |
6.33% |
3.56% |
6.75% |
8.77% |
| Pre Tax Income Margin |
|
7.32% |
7.02% |
7.33% |
6.97% |
7.69% |
7.76% |
8.43% |
7.22% |
3.97% |
8.00% |
10.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.37 |
6.36 |
7.83 |
6.23 |
6.76 |
6.98 |
9.15 |
7.54 |
4.07 |
5.94 |
0.00 |
| NOPAT to Interest Expense |
|
3.85 |
4.87 |
4.98 |
4.43 |
5.46 |
5.75 |
8.53 |
5.73 |
2.75 |
4.16 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
5.87 |
5.42 |
6.97 |
5.27 |
5.76 |
5.66 |
8.12 |
6.67 |
3.43 |
5.55 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
3.35 |
3.92 |
4.11 |
3.48 |
4.47 |
4.43 |
7.50 |
4.86 |
2.11 |
3.77 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
112.74% |
38.02% |
36.49% |
34.28% |
27.29% |
30.38% |
29.73% |
44.81% |
86.91% |
41.84% |
28.66% |
| Augmented Payout Ratio |
|
139.46% |
59.49% |
54.34% |
123.88% |
87.70% |
68.14% |
81.20% |
134.58% |
169.45% |
108.56% |
115.51% |