| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
204,721,605.00 |
201,134,265.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
204,721,605.00 |
201,134,265.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.97 |
0.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.62% |
0.83% |
-0.86% |
-2.12% |
3.07% |
-4.29% |
2.89% |
1.51% |
-0.99% |
- |
-3.23% |
| EBITDA Growth |
|
19.92% |
7.89% |
2.65% |
7.89% |
-7.03% |
-2.57% |
3.69% |
-24.58% |
-19.59% |
- |
5.34% |
| EBIT Growth |
|
18.54% |
6.94% |
-0.50% |
7.98% |
-8.64% |
-2.96% |
8.50% |
-29.13% |
-22.97% |
- |
8.29% |
| NOPAT Growth |
|
7.08% |
33.32% |
5.33% |
24.05% |
-3.65% |
-22.30% |
9.02% |
-41.82% |
-24.48% |
- |
69.42% |
| Net Income Growth |
|
30.77% |
33.41% |
7.41% |
53.54% |
-10.92% |
-21.76% |
20.69% |
-57.89% |
-27.36% |
- |
74.29% |
| EPS Growth |
|
30.00% |
33.68% |
8.57% |
58.14% |
-5.77% |
-18.90% |
28.95% |
-55.88% |
-24.49% |
- |
83.67% |
| Operating Cash Flow Growth |
|
-250.00% |
-14.02% |
72.73% |
-239.39% |
-102.04% |
3.13% |
147.37% |
6.52% |
180.81% |
- |
29.79% |
| Free Cash Flow Firm Growth |
|
342.60% |
-5.88% |
-142.63% |
-133.74% |
-185.27% |
14.24% |
512.05% |
405.66% |
388.71% |
- |
89.94% |
| Invested Capital Growth |
|
0.20% |
17.75% |
11.89% |
13.81% |
15.15% |
3.16% |
-2.74% |
-3.36% |
-12.27% |
- |
-7.16% |
| Revenue Q/Q Growth |
|
0.19% |
86.43% |
-52.47% |
10.26% |
5.50% |
73.11% |
-48.91% |
8.78% |
2.91% |
- |
-49.41% |
| EBITDA Q/Q Growth |
|
12.19% |
148.88% |
-65.21% |
11.07% |
-3.32% |
160.82% |
-62.98% |
-19.22% |
3.08% |
- |
-55.82% |
| EBIT Q/Q Growth |
|
14.08% |
191.77% |
-71.79% |
15.00% |
-3.48% |
209.91% |
-68.46% |
-24.88% |
4.91% |
- |
-61.29% |
| NOPAT Q/Q Growth |
|
12.86% |
290.51% |
-78.65% |
31.86% |
-12.34% |
214.91% |
-70.05% |
-29.63% |
13.80% |
- |
-43.24% |
| Net Income Q/Q Growth |
|
20.20% |
386.55% |
-84.97% |
74.71% |
-30.26% |
327.36% |
-76.82% |
-39.05% |
20.31% |
- |
-54.59% |
| EPS Q/Q Growth |
|
20.93% |
388.46% |
-85.04% |
78.95% |
-27.94% |
320.41% |
-76.21% |
-38.78% |
23.33% |
- |
-53.85% |
| Operating Cash Flow Q/Q Growth |
|
-248.48% |
1,989.80% |
-91.79% |
-160.53% |
-115.22% |
1,064.65% |
-80.31% |
-122.87% |
286.05% |
- |
-72.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.09% |
143.44% |
-112.25% |
-16.77% |
-144.92% |
426.12% |
-55.82% |
-13.38% |
131.33% |
- |
-37.30% |
| Invested Capital Q/Q Growth |
|
13.75% |
-14.43% |
4.35% |
12.05% |
15.09% |
-23.34% |
-1.62% |
11.33% |
4.48% |
- |
0.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.66% |
45.88% |
43.79% |
41.02% |
43.48% |
46.72% |
45.37% |
41.32% |
41.28% |
- |
42.60% |
| EBITDA Margin |
|
20.04% |
26.75% |
19.58% |
19.72% |
18.07% |
27.23% |
19.73% |
14.65% |
14.68% |
- |
21.48% |
| Operating Margin |
|
14.15% |
23.87% |
13.51% |
11.99% |
13.54% |
24.33% |
14.68% |
10.14% |
10.10% |
- |
16.76% |
| EBIT Margin |
|
15.56% |
24.35% |
14.45% |
15.07% |
13.79% |
24.69% |
15.24% |
10.52% |
10.73% |
- |
17.05% |
| Profit (Net Income) Margin |
|
7.62% |
19.88% |
6.29% |
9.96% |
6.58% |
16.25% |
7.37% |
4.13% |
4.83% |
- |
13.28% |
| Tax Burden Percent |
|
74.84% |
92.94% |
73.73% |
99.35% |
73.10% |
74.02% |
71.92% |
67.37% |
74.76% |
- |
110.24% |
| Interest Burden Percent |
|
65.43% |
87.87% |
59.00% |
66.52% |
65.32% |
88.95% |
67.28% |
58.28% |
60.23% |
- |
70.64% |
| Effective Tax Rate |
|
25.16% |
7.06% |
26.27% |
0.65% |
26.90% |
25.98% |
28.08% |
32.63% |
25.24% |
- |
-10.24% |
| Return on Invested Capital (ROIC) |
|
40.03% |
106.21% |
44.56% |
47.73% |
34.87% |
77.19% |
44.90% |
26.09% |
26.20% |
- |
81.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
38.95% |
104.28% |
43.14% |
46.94% |
33.55% |
75.67% |
43.53% |
24.92% |
25.05% |
- |
79.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-71.21% |
-188.74% |
-80.34% |
-91.63% |
-70.12% |
-161.40% |
-91.62% |
-54.36% |
-56.85% |
- |
-179.74% |
| Return on Equity (ROE) |
|
-31.18% |
-82.53% |
-35.78% |
-43.90% |
-35.24% |
-84.21% |
-46.72% |
-28.27% |
-30.65% |
- |
-98.20% |
| Cash Return on Invested Capital (CROIC) |
|
47.12% |
54.92% |
55.80% |
49.18% |
40.01% |
54.55% |
60.41% |
51.14% |
54.64% |
- |
63.78% |
| Operating Return on Assets (OROA) |
|
22.21% |
33.02% |
20.25% |
21.94% |
20.04% |
34.91% |
22.17% |
15.89% |
15.82% |
- |
25.10% |
| Return on Assets (ROA) |
|
10.87% |
26.96% |
8.81% |
14.50% |
9.57% |
22.98% |
10.73% |
6.24% |
7.12% |
- |
19.55% |
| Return on Common Equity (ROCE) |
|
-31.19% |
-82.58% |
-35.80% |
-43.92% |
-35.26% |
-84.29% |
-46.75% |
-28.28% |
-30.67% |
- |
-98.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-34.49% |
0.00% |
-52.71% |
-54.51% |
-52.83% |
0.00% |
-56.24% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
165 |
646 |
138 |
182 |
159 |
502 |
150 |
106 |
120 |
449 |
255 |
| NOPAT Margin |
|
10.59% |
22.18% |
9.96% |
11.91% |
9.90% |
18.01% |
10.56% |
6.83% |
7.55% |
- |
18.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.07% |
1.93% |
1.42% |
0.79% |
1.32% |
1.52% |
1.38% |
1.17% |
1.14% |
- |
2.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
23.39% |
- |
- |
- |
20.07% |
6.17% |
4.52% |
5.24% |
17.17% |
10.26% |
| Cost of Revenue to Revenue |
|
56.34% |
54.12% |
56.21% |
58.98% |
56.52% |
53.28% |
54.63% |
58.68% |
58.72% |
- |
57.40% |
| SG&A Expenses to Revenue |
|
29.51% |
22.01% |
30.27% |
29.03% |
29.94% |
22.39% |
30.69% |
31.18% |
31.18% |
- |
25.83% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
29.51% |
22.01% |
30.27% |
29.03% |
29.94% |
22.39% |
30.69% |
31.18% |
31.18% |
- |
25.83% |
| Earnings before Interest and Taxes (EBIT) |
|
243 |
709 |
200 |
230 |
222 |
688 |
217 |
163 |
171 |
607 |
235 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
313 |
779 |
271 |
301 |
291 |
759 |
281 |
227 |
234 |
670 |
296 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| Price to Revenue (P/Rev) |
|
0.85 |
1.30 |
1.42 |
1.02 |
0.88 |
1.17 |
0.97 |
0.87 |
0.76 |
- |
0.61 |
| Price to Earnings (P/E) |
|
8.58 |
11.01 |
11.88 |
8.05 |
7.10 |
10.71 |
8.73 |
8.78 |
8.00 |
- |
6.04 |
| Dividend Yield |
|
2.91% |
1.89% |
1.74% |
2.42% |
2.78% |
2.14% |
2.56% |
2.86% |
3.27% |
- |
4.16% |
| Earnings Yield |
|
11.66% |
9.08% |
8.42% |
12.43% |
14.08% |
9.34% |
11.45% |
11.39% |
12.50% |
- |
16.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.29 |
7.73 |
7.95 |
5.72 |
4.68 |
6.79 |
6.09 |
5.23 |
4.67 |
- |
4.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.40 |
1.75 |
1.88 |
1.52 |
1.42 |
1.61 |
1.41 |
1.35 |
1.26 |
- |
0.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.57 |
7.94 |
8.48 |
6.74 |
6.44 |
7.25 |
6.36 |
6.36 |
6.16 |
- |
5.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.86 |
9.50 |
10.20 |
8.12 |
7.77 |
8.78 |
7.65 |
7.69 |
7.46 |
- |
6.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.19 |
11.74 |
12.53 |
9.80 |
9.26 |
11.97 |
10.42 |
10.77 |
10.49 |
- |
7.76 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.39 |
13.60 |
14.13 |
12.37 |
12.33 |
13.27 |
10.40 |
9.91 |
7.84 |
- |
6.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.24 |
15.23 |
15.05 |
12.38 |
12.52 |
12.65 |
9.94 |
10.05 |
7.98 |
- |
6.86 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-2.12 |
-2.70 |
-2.55 |
-2.44 |
-2.40 |
-2.81 |
-2.68 |
-2.51 |
-2.44 |
- |
-3.19 |
| Long-Term Debt to Equity |
|
-2.12 |
-2.70 |
-2.55 |
-2.26 |
-2.22 |
-2.81 |
-2.68 |
-2.51 |
-2.44 |
- |
-3.19 |
| Financial Leverage |
|
-1.83 |
-1.81 |
-1.86 |
-1.95 |
-2.09 |
-2.13 |
-2.10 |
-2.18 |
-2.27 |
- |
-2.27 |
| Leverage Ratio |
|
-2.19 |
-2.86 |
-2.75 |
-2.62 |
-2.64 |
-3.43 |
-3.23 |
-2.99 |
-2.99 |
- |
-3.81 |
| Compound Leverage Factor |
|
-1.43 |
-2.51 |
-1.62 |
-1.74 |
-1.73 |
-3.06 |
-2.17 |
-1.74 |
-1.80 |
- |
-2.69 |
| Debt to Total Capital |
|
189.51% |
158.87% |
164.31% |
169.39% |
171.38% |
155.30% |
159.52% |
166.08% |
169.28% |
- |
145.57% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.64% |
12.82% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
189.51% |
158.87% |
164.31% |
156.74% |
158.55% |
155.30% |
159.52% |
166.08% |
169.28% |
- |
145.57% |
| 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 |
|
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.08% |
0.04% |
0.04% |
0.04% |
- |
0.08% |
| Common Equity to Total Capital |
|
-89.55% |
-58.91% |
-64.35% |
-69.43% |
-71.42% |
-55.38% |
-59.56% |
-66.13% |
-69.32% |
- |
-45.65% |
| Debt to EBITDA |
|
2.85 |
2.68 |
2.61 |
2.52 |
2.56 |
2.39 |
2.38 |
2.50 |
2.59 |
- |
2.53 |
| Net Debt to EBITDA |
|
2.59 |
2.02 |
2.09 |
2.21 |
2.44 |
1.98 |
1.99 |
2.26 |
2.43 |
- |
1.96 |
| Long-Term Debt to EBITDA |
|
2.85 |
2.68 |
2.61 |
2.33 |
2.36 |
2.39 |
2.38 |
2.50 |
2.59 |
- |
2.53 |
| Debt to NOPAT |
|
4.85 |
3.97 |
3.85 |
3.67 |
3.68 |
3.95 |
3.90 |
4.22 |
4.42 |
- |
3.90 |
| Net Debt to NOPAT |
|
4.41 |
2.99 |
3.08 |
3.22 |
3.51 |
3.27 |
3.27 |
3.83 |
4.15 |
- |
3.02 |
| Long-Term Debt to NOPAT |
|
4.85 |
3.97 |
3.85 |
3.39 |
3.40 |
3.95 |
3.90 |
4.22 |
4.42 |
- |
3.90 |
| Altman Z-Score |
|
1.58 |
2.32 |
2.11 |
1.82 |
1.71 |
2.48 |
1.99 |
1.85 |
1.68 |
- |
1.81 |
| Noncontrolling Interest Sharing Ratio |
|
-0.04% |
-0.05% |
-0.05% |
-0.05% |
-0.05% |
-0.10% |
-0.06% |
-0.06% |
-0.06% |
- |
-0.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.39 |
1.64 |
1.57 |
1.11 |
1.09 |
1.48 |
1.41 |
1.31 |
1.21 |
- |
1.38 |
| Quick Ratio |
|
0.43 |
1.01 |
0.80 |
0.44 |
0.25 |
0.71 |
0.57 |
0.38 |
0.26 |
- |
0.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
161 |
393 |
-48 |
-56 |
-138 |
449 |
198 |
172 |
397 |
601 |
377 |
| Operating Cash Flow to CapEx |
|
-68.06% |
1,929.17% |
165.22% |
-83.64% |
-152.31% |
1,591.67% |
508.11% |
-76.79% |
98.77% |
- |
595.12% |
| Free Cash Flow to Firm to Interest Expense |
|
1.92 |
4.57 |
-0.59 |
-0.73 |
-1.79 |
5.91 |
2.79 |
2.53 |
5.84 |
- |
5.46 |
| Operating Cash Flow to Interest Expense |
|
-0.58 |
10.77 |
0.93 |
-0.60 |
-1.29 |
12.57 |
2.65 |
-0.63 |
1.18 |
- |
3.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.44 |
10.21 |
0.37 |
-1.31 |
-2.13 |
11.78 |
2.13 |
-1.46 |
-0.01 |
- |
2.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.43 |
1.36 |
1.40 |
1.46 |
1.45 |
1.41 |
1.45 |
1.51 |
1.47 |
- |
1.47 |
| Accounts Receivable Turnover |
|
33.74 |
33.02 |
55.77 |
49.39 |
37.44 |
34.07 |
65.60 |
53.21 |
39.86 |
- |
72.09 |
| Inventory Turnover |
|
3.44 |
5.91 |
5.26 |
4.92 |
3.49 |
5.64 |
4.84 |
4.44 |
3.38 |
- |
4.98 |
| Fixed Asset Turnover |
|
6.26 |
6.16 |
6.17 |
6.15 |
6.19 |
6.23 |
6.41 |
6.44 |
6.39 |
- |
6.54 |
| Accounts Payable Turnover |
|
6.76 |
10.04 |
10.06 |
9.00 |
7.32 |
11.35 |
9.53 |
8.35 |
6.36 |
- |
8.16 |
| Days Sales Outstanding (DSO) |
|
10.82 |
11.05 |
6.55 |
7.39 |
9.75 |
10.71 |
5.56 |
6.86 |
9.16 |
- |
5.06 |
| Days Inventory Outstanding (DIO) |
|
106.06 |
61.76 |
69.35 |
74.21 |
104.44 |
64.70 |
75.41 |
82.26 |
107.91 |
- |
73.22 |
| Days Payable Outstanding (DPO) |
|
53.97 |
36.34 |
36.27 |
40.57 |
49.83 |
32.17 |
38.31 |
43.72 |
57.35 |
- |
44.75 |
| Cash Conversion Cycle (CCC) |
|
62.91 |
36.47 |
39.62 |
41.03 |
64.36 |
43.24 |
42.66 |
45.40 |
59.71 |
- |
33.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,961 |
1,678 |
1,751 |
1,962 |
2,258 |
1,731 |
1,703 |
1,896 |
1,981 |
1,579 |
1,581 |
| Invested Capital Turnover |
|
3.78 |
4.79 |
4.47 |
4.01 |
3.52 |
4.29 |
4.25 |
3.82 |
3.47 |
- |
4.41 |
| Increase / (Decrease) in Invested Capital |
|
4.00 |
253 |
186 |
238 |
297 |
53 |
-48 |
-66 |
-277 |
-152 |
-122 |
| Enterprise Value (EV) |
|
10,374 |
12,975 |
13,928 |
11,220 |
10,570 |
11,760 |
10,375 |
9,916 |
9,247 |
- |
7,183 |
| Market Capitalization |
|
6,288 |
9,670 |
10,500 |
7,539 |
6,563 |
8,548 |
7,124 |
6,391 |
5,592 |
- |
4,388 |
| Book Value per Share |
|
($9.35) |
($7.20) |
($7.46) |
($7.70) |
($7.98) |
($6.39) |
($6.77) |
($7.32) |
($7.73) |
($6.26) |
($5.63) |
| Tangible Book Value per Share |
|
($12.83) |
($10.71) |
($10.98) |
($11.25) |
($11.60) |
($10.06) |
($10.47) |
($11.06) |
($11.57) |
($10.13) |
($9.58) |
| Total Capital |
|
2,373 |
2,762 |
2,606 |
2,476 |
2,449 |
2,501 |
2,436 |
2,341 |
2,298 |
2,613 |
2,482 |
| Total Debt |
|
4,497 |
4,388 |
4,282 |
4,194 |
4,197 |
3,884 |
3,886 |
3,888 |
3,890 |
3,892 |
3,613 |
| Total Long-Term Debt |
|
4,497 |
4,388 |
4,282 |
3,881 |
3,883 |
3,884 |
3,886 |
3,888 |
3,890 |
3,612 |
3,613 |
| Net Debt |
|
4,085 |
3,304 |
3,427 |
3,680 |
4,006 |
3,210 |
3,250 |
3,524 |
3,654 |
2,939 |
2,793 |
| Capital Expenditures (CapEx) |
|
72 |
48 |
46 |
55 |
65 |
60 |
37 |
56 |
81 |
63 |
41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
138 |
-258 |
-159 |
-32 |
268 |
-82 |
-110 |
39 |
92 |
-245 |
-298 |
| Debt-free Net Working Capital (DFNWC) |
|
550 |
826 |
696 |
482 |
459 |
592 |
526 |
403 |
328 |
708 |
522 |
| Net Working Capital (NWC) |
|
550 |
826 |
696 |
169 |
145 |
592 |
526 |
403 |
328 |
428 |
522 |
| Net Nonoperating Expense (NNE) |
|
46 |
67 |
51 |
30 |
53 |
49 |
45 |
42 |
43 |
46 |
72 |
| Net Nonoperating Obligations (NNO) |
|
4,085 |
3,304 |
3,427 |
3,680 |
4,006 |
3,114 |
3,153 |
3,443 |
3,573 |
2,858 |
2,712 |
| Total Depreciation and Amortization (D&A) |
|
70 |
70 |
71 |
71 |
69 |
71 |
64 |
64 |
63 |
63 |
61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.86% |
-3.47% |
-2.14% |
-0.43% |
3.61% |
-1.12% |
-1.50% |
0.53% |
1.25% |
- |
-4.11% |
| Debt-free Net Working Capital to Revenue |
|
7.43% |
11.12% |
9.38% |
6.53% |
6.18% |
8.10% |
7.16% |
5.47% |
4.46% |
- |
7.21% |
| Net Working Capital to Revenue |
|
7.43% |
11.12% |
9.38% |
2.29% |
1.95% |
8.10% |
7.16% |
5.47% |
4.46% |
- |
7.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.52 |
$2.55 |
$0.39 |
$0.68 |
$0.49 |
$2.06 |
$0.49 |
$0.31 |
$0.38 |
$1.94 |
$0.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
225.94M |
224.90M |
223.23M |
219.11M |
216.58M |
214.23M |
211.61M |
206.19M |
204.72M |
201.13M |
201.56M |
| Adjusted Diluted Earnings per Share |
|
$0.52 |
$2.54 |
$0.38 |
$0.68 |
$0.49 |
$2.06 |
$0.49 |
$0.30 |
$0.37 |
$1.95 |
$0.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
225.94M |
224.90M |
223.23M |
219.11M |
216.58M |
214.23M |
211.61M |
206.19M |
204.72M |
201.13M |
201.56M |
| 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 |
|
225.94M |
224.90M |
223.23M |
219.11M |
216.58M |
214.23M |
211.61M |
206.19M |
204.72M |
201.13M |
201.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
165 |
646 |
138 |
182 |
159 |
502 |
150 |
106 |
120 |
449 |
162 |
| Normalized NOPAT Margin |
|
10.59% |
22.18% |
9.96% |
11.91% |
9.90% |
18.01% |
10.56% |
6.83% |
7.55% |
- |
11.73% |
| Pre Tax Income Margin |
|
10.18% |
21.39% |
8.53% |
10.03% |
9.01% |
21.96% |
10.25% |
6.13% |
6.46% |
- |
12.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.89 |
8.24 |
2.44 |
2.99 |
2.88 |
9.05 |
3.06 |
2.40 |
2.51 |
- |
3.41 |
| NOPAT to Interest Expense |
|
1.97 |
7.51 |
1.68 |
2.36 |
2.07 |
6.60 |
2.12 |
1.56 |
1.77 |
- |
3.69 |
| EBIT Less CapEx to Interest Expense |
|
2.04 |
7.69 |
1.88 |
2.27 |
2.04 |
8.26 |
2.54 |
1.57 |
1.32 |
- |
2.81 |
| NOPAT Less CapEx to Interest Expense |
|
1.11 |
6.95 |
1.12 |
1.65 |
1.23 |
5.81 |
1.60 |
0.73 |
0.58 |
- |
3.10 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.97% |
20.73% |
20.48% |
19.21% |
19.37% |
22.18% |
21.45% |
23.63% |
24.18% |
- |
22.56% |
| Augmented Payout Ratio |
|
38.47% |
37.59% |
48.08% |
56.35% |
62.45% |
72.43% |
75.49% |
79.53% |
80.83% |
- |
59.01% |