| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
209,535,103.00 |
209,112,577.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
209,535,103.00 |
209,112,577.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.58 |
1.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.85% |
-0.60% |
-6.55% |
-3.08% |
-3.19% |
-4.77% |
-0.90% |
1.62% |
2.40% |
- |
1.93% |
| EBITDA Growth |
|
-1.35% |
-6.46% |
-3.10% |
-0.66% |
-3.43% |
-44.63% |
-19.02% |
-23.79% |
-28.24% |
- |
31.16% |
| EBIT Growth |
|
-3.01% |
-6.03% |
0.32% |
3.79% |
-1.13% |
-61.32% |
-29.81% |
-35.51% |
-43.43% |
- |
68.95% |
| NOPAT Growth |
|
-4.68% |
-8.27% |
-1.22% |
10.33% |
-0.03% |
-74.23% |
-14.86% |
-35.39% |
-48.89% |
- |
34.91% |
| Net Income Growth |
|
-5.05% |
-7.07% |
0.82% |
6.20% |
3.80% |
-74.57% |
-17.89% |
-36.08% |
-48.72% |
- |
36.63% |
| EPS Growth |
|
-0.82% |
-5.38% |
1.80% |
7.20% |
4.13% |
-73.93% |
-15.93% |
-35.07% |
-47.62% |
- |
37.89% |
| Operating Cash Flow Growth |
|
-81.86% |
-38.92% |
147.13% |
29.10% |
-334.86% |
30.25% |
-78.21% |
13.31% |
61.33% |
- |
1,002.94% |
| Free Cash Flow Firm Growth |
|
118.52% |
23.22% |
-75.50% |
-51.18% |
-104.60% |
315.78% |
189.85% |
116.01% |
11,149.81% |
- |
24.62% |
| Invested Capital Growth |
|
3.17% |
32.14% |
2.86% |
-0.41% |
8.25% |
-13.97% |
-7.89% |
-15.78% |
-19.47% |
- |
-9.93% |
| Revenue Q/Q Growth |
|
1.81% |
50.12% |
-39.59% |
4.98% |
1.69% |
47.68% |
-37.15% |
7.65% |
2.48% |
- |
-35.31% |
| EBITDA Q/Q Growth |
|
-3.64% |
34.13% |
-32.10% |
13.18% |
-6.32% |
-23.09% |
-0.69% |
6.51% |
-11.79% |
- |
-38.96% |
| EBIT Q/Q Growth |
|
-4.07% |
58.47% |
-44.39% |
22.76% |
-8.62% |
-38.00% |
0.92% |
12.79% |
-19.84% |
- |
-48.68% |
| NOPAT Q/Q Growth |
|
3.52% |
65.80% |
-46.77% |
20.78% |
-6.21% |
-57.27% |
75.89% |
-8.35% |
-25.80% |
- |
-49.58% |
| Net Income Q/Q Growth |
|
-4.01% |
74.90% |
-46.52% |
18.29% |
-6.19% |
-57.14% |
72.65% |
-7.92% |
-24.73% |
- |
-48.98% |
| EPS Q/Q Growth |
|
-3.20% |
74.38% |
-46.45% |
18.58% |
-5.97% |
-56.35% |
72.73% |
-8.42% |
-24.14% |
- |
-48.83% |
| Operating Cash Flow Q/Q Growth |
|
-78.71% |
982.57% |
-86.78% |
323.72% |
-138.73% |
700.39% |
-97.79% |
2,102.94% |
-113.22% |
- |
-70.66% |
| Free Cash Flow Firm Q/Q Growth |
|
-72.87% |
-241.09% |
165.14% |
95.81% |
-102.56% |
6,718.53% |
-12.50% |
45.93% |
30.75% |
- |
226.07% |
| Invested Capital Q/Q Growth |
|
14.44% |
-16.56% |
8.88% |
-4.21% |
24.39% |
-33.69% |
16.57% |
-12.41% |
18.94% |
- |
4.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.88% |
20.49% |
23.33% |
23.54% |
23.47% |
20.92% |
23.37% |
23.25% |
23.24% |
- |
23.52% |
| EBITDA Margin |
|
5.98% |
5.34% |
6.00% |
6.47% |
5.96% |
3.10% |
4.90% |
4.85% |
4.18% |
- |
6.31% |
| Operating Margin |
|
3.63% |
3.83% |
3.53% |
4.12% |
3.71% |
1.56% |
2.50% |
2.66% |
2.05% |
- |
4.14% |
| EBIT Margin |
|
3.63% |
3.83% |
3.53% |
4.12% |
3.71% |
1.56% |
2.50% |
2.62% |
2.05% |
- |
4.14% |
| Profit (Net Income) Margin |
|
2.70% |
3.14% |
2.78% |
3.13% |
2.89% |
0.84% |
2.30% |
1.97% |
1.45% |
- |
3.09% |
| Tax Burden Percent |
|
75.57% |
78.77% |
75.69% |
74.42% |
76.69% |
52.47% |
90.99% |
73.52% |
68.29% |
- |
73.02% |
| Interest Burden Percent |
|
98.31% |
104.10% |
104.17% |
102.09% |
101.71% |
102.77% |
101.37% |
102.43% |
103.54% |
- |
102.16% |
| Effective Tax Rate |
|
24.71% |
21.23% |
24.62% |
25.83% |
23.88% |
47.53% |
8.56% |
26.88% |
31.22% |
- |
26.98% |
| Return on Invested Capital (ROIC) |
|
36.38% |
53.86% |
38.28% |
44.92% |
34.45% |
13.15% |
32.67% |
30.39% |
18.15% |
- |
47.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
35.42% |
50.16% |
67.08% |
35.68% |
35.73% |
12.26% |
25.55% |
29.40% |
19.16% |
- |
45.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.48% |
-8.41% |
0.86% |
-0.90% |
6.20% |
-1.48% |
-0.21% |
-2.52% |
2.52% |
- |
-4.42% |
| Return on Equity (ROE) |
|
40.86% |
45.46% |
39.13% |
44.02% |
40.64% |
11.67% |
32.46% |
27.87% |
20.67% |
- |
43.50% |
| Cash Return on Invested Capital (CROIC) |
|
34.91% |
21.78% |
37.55% |
42.82% |
27.58% |
49.91% |
38.03% |
45.81% |
41.08% |
- |
53.06% |
| Operating Return on Assets (OROA) |
|
9.32% |
10.82% |
10.26% |
11.34% |
9.23% |
4.34% |
7.17% |
7.05% |
5.07% |
- |
11.95% |
| Return on Assets (ROA) |
|
6.92% |
8.87% |
8.09% |
8.61% |
7.20% |
2.34% |
6.61% |
5.31% |
3.58% |
- |
8.91% |
| Return on Common Equity (ROCE) |
|
40.86% |
45.46% |
39.13% |
44.02% |
40.64% |
11.67% |
32.46% |
27.87% |
20.67% |
- |
43.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
45.38% |
0.00% |
40.33% |
40.55% |
41.21% |
0.00% |
31.96% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
267 |
442 |
235 |
284 |
266 |
114 |
200 |
184 |
136 |
536 |
270 |
| NOPAT Margin |
|
2.73% |
3.02% |
2.66% |
3.06% |
2.82% |
0.82% |
2.28% |
1.94% |
1.41% |
- |
3.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.96% |
3.70% |
-28.80% |
9.24% |
-1.29% |
0.89% |
7.12% |
0.99% |
-1.01% |
- |
2.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
10.48% |
- |
- |
- |
2.87% |
5.10% |
4.72% |
3.57% |
12.94% |
6.35% |
| Cost of Revenue to Revenue |
|
77.12% |
79.51% |
76.67% |
76.46% |
76.53% |
79.08% |
76.63% |
76.75% |
76.76% |
- |
76.48% |
| SG&A Expenses to Revenue |
|
19.25% |
15.51% |
19.63% |
19.49% |
19.81% |
16.01% |
19.63% |
19.38% |
19.48% |
- |
19.48% |
| 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 |
|
19.25% |
16.66% |
19.80% |
19.41% |
19.77% |
19.36% |
20.87% |
20.59% |
21.20% |
- |
19.38% |
| Earnings before Interest and Taxes (EBIT) |
|
354 |
561 |
312 |
383 |
350 |
217 |
219 |
247 |
198 |
721 |
370 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
583 |
782 |
531 |
601 |
563 |
433 |
430 |
458 |
404 |
924 |
564 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.77 |
5.12 |
5.15 |
5.72 |
6.33 |
6.54 |
5.21 |
4.99 |
6.51 |
- |
4.07 |
| Price to Tangible Book Value (P/TBV) |
|
9.39 |
9.36 |
9.35 |
10.31 |
11.49 |
9.66 |
7.76 |
7.50 |
9.26 |
- |
5.48 |
| Price to Revenue (P/Rev) |
|
0.31 |
0.36 |
0.37 |
0.42 |
0.46 |
0.44 |
0.35 |
0.33 |
0.41 |
- |
0.30 |
| Price to Earnings (P/E) |
|
10.51 |
12.59 |
12.77 |
14.10 |
15.37 |
19.80 |
16.29 |
17.42 |
26.76 |
- |
10.99 |
| Dividend Yield |
|
5.91% |
5.07% |
5.02% |
4.52% |
4.11% |
4.38% |
5.54% |
5.90% |
4.61% |
- |
6.34% |
| Earnings Yield |
|
9.51% |
7.94% |
7.83% |
7.09% |
6.51% |
5.05% |
6.14% |
5.74% |
3.74% |
- |
9.10% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.19 |
5.54 |
5.24 |
6.07 |
5.57 |
7.52 |
5.18 |
5.45 |
6.04 |
- |
4.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.32 |
0.35 |
0.37 |
0.41 |
0.47 |
0.43 |
0.35 |
0.32 |
0.42 |
- |
0.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.46 |
6.09 |
6.38 |
7.03 |
8.09 |
8.43 |
7.11 |
7.03 |
10.12 |
- |
5.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.65 |
9.62 |
10.04 |
10.90 |
12.47 |
14.21 |
12.32 |
12.80 |
19.77 |
- |
7.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.19 |
12.74 |
13.17 |
14.29 |
16.32 |
19.94 |
16.67 |
17.38 |
27.64 |
- |
10.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.26 |
10.44 |
8.08 |
8.33 |
11.51 |
8.55 |
7.29 |
6.43 |
7.88 |
- |
5.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.19 |
28.95 |
14.16 |
14.15 |
21.00 |
13.94 |
13.07 |
10.88 |
13.13 |
- |
8.55 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.41 |
0.38 |
0.37 |
0.38 |
0.38 |
0.41 |
0.42 |
0.43 |
0.44 |
- |
0.38 |
| Long-Term Debt to Equity |
|
0.40 |
0.38 |
0.37 |
0.37 |
0.37 |
0.41 |
0.42 |
0.43 |
0.44 |
- |
0.38 |
| Financial Leverage |
|
0.13 |
-0.17 |
0.01 |
-0.03 |
0.17 |
-0.12 |
-0.01 |
-0.09 |
0.13 |
- |
-0.10 |
| Leverage Ratio |
|
5.84 |
5.26 |
5.01 |
5.21 |
5.75 |
5.08 |
4.94 |
5.30 |
5.89 |
- |
4.96 |
| Compound Leverage Factor |
|
5.74 |
5.48 |
5.22 |
5.32 |
5.85 |
5.22 |
5.01 |
5.43 |
6.10 |
- |
5.07 |
| Debt to Total Capital |
|
28.94% |
27.62% |
27.16% |
27.36% |
27.28% |
29.13% |
29.62% |
30.18% |
30.51% |
- |
27.49% |
| Short-Term Debt to Total Capital |
|
0.38% |
0.31% |
0.35% |
0.30% |
0.28% |
0.25% |
0.25% |
0.26% |
0.26% |
- |
0.26% |
| Long-Term Debt to Total Capital |
|
28.56% |
27.31% |
26.80% |
27.05% |
26.99% |
28.87% |
29.37% |
29.92% |
30.25% |
- |
27.23% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
71.06% |
72.38% |
72.84% |
72.64% |
72.72% |
70.87% |
70.38% |
69.82% |
69.49% |
- |
72.51% |
| Debt to EBITDA |
|
0.45 |
0.46 |
0.46 |
0.47 |
0.47 |
0.54 |
0.57 |
0.62 |
0.67 |
- |
0.50 |
| Net Debt to EBITDA |
|
0.20 |
-0.11 |
-0.03 |
-0.09 |
0.21 |
-0.20 |
0.01 |
-0.15 |
0.14 |
- |
-0.25 |
| Long-Term Debt to EBITDA |
|
0.44 |
0.46 |
0.46 |
0.46 |
0.46 |
0.54 |
0.57 |
0.62 |
0.67 |
- |
0.49 |
| Debt to NOPAT |
|
0.92 |
0.97 |
0.96 |
0.95 |
0.94 |
1.28 |
1.35 |
1.54 |
1.84 |
- |
1.04 |
| Net Debt to NOPAT |
|
0.41 |
-0.23 |
-0.05 |
-0.18 |
0.42 |
-0.47 |
0.02 |
-0.37 |
0.38 |
- |
-0.52 |
| Long-Term Debt to NOPAT |
|
0.91 |
0.96 |
0.94 |
0.94 |
0.93 |
1.27 |
1.33 |
1.52 |
1.82 |
- |
1.03 |
| Altman Z-Score |
|
3.42 |
4.06 |
4.06 |
3.91 |
3.62 |
4.03 |
4.00 |
3.67 |
3.49 |
- |
3.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.99 |
1.00 |
1.01 |
1.01 |
1.00 |
1.03 |
1.02 |
1.04 |
1.05 |
- |
1.12 |
| Quick Ratio |
|
0.15 |
0.30 |
0.26 |
0.27 |
0.16 |
0.33 |
0.26 |
0.28 |
0.19 |
- |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
165 |
-232 |
151 |
296 |
-7.57 |
501 |
438 |
640 |
836 |
467 |
546 |
| Operating Cash Flow to CapEx |
|
50.23% |
644.81% |
102.63% |
361.20% |
-132.64% |
863.48% |
20.48% |
428.00% |
-52.66% |
- |
234.38% |
| Free Cash Flow to Firm to Interest Expense |
|
11.75 |
-16.58 |
12.60 |
22.77 |
-0.58 |
38.53 |
36.52 |
53.29 |
69.68 |
- |
49.65 |
| Operating Cash Flow to Interest Expense |
|
7.79 |
84.29 |
13.00 |
50.85 |
-19.69 |
118.23 |
2.83 |
62.42 |
-8.25 |
- |
34.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.71 |
71.21 |
0.33 |
36.77 |
-34.54 |
104.54 |
-11.00 |
47.83 |
-23.92 |
- |
19.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.57 |
2.82 |
2.91 |
2.75 |
2.49 |
2.79 |
2.87 |
2.69 |
2.47 |
- |
2.89 |
| Accounts Receivable Turnover |
|
44.63 |
41.78 |
52.55 |
49.26 |
46.07 |
41.88 |
54.75 |
46.53 |
42.92 |
- |
50.74 |
| Inventory Turnover |
|
4.58 |
6.70 |
6.38 |
5.82 |
4.26 |
6.40 |
6.16 |
5.59 |
4.10 |
- |
6.01 |
| Fixed Asset Turnover |
|
18.58 |
18.84 |
18.96 |
18.96 |
18.73 |
18.95 |
19.35 |
19.67 |
19.76 |
- |
20.54 |
| Accounts Payable Turnover |
|
4.79 |
6.56 |
6.99 |
6.00 |
4.59 |
6.68 |
6.87 |
5.74 |
4.48 |
- |
6.63 |
| Days Sales Outstanding (DSO) |
|
8.18 |
8.74 |
6.95 |
7.41 |
7.92 |
8.71 |
6.67 |
7.84 |
8.50 |
- |
7.19 |
| Days Inventory Outstanding (DIO) |
|
79.74 |
54.44 |
57.21 |
62.71 |
85.62 |
57.02 |
59.28 |
65.26 |
88.95 |
- |
60.72 |
| Days Payable Outstanding (DPO) |
|
76.16 |
55.66 |
52.25 |
60.81 |
79.55 |
54.60 |
53.10 |
63.57 |
81.43 |
- |
55.08 |
| Cash Conversion Cycle (CCC) |
|
11.76 |
7.52 |
11.91 |
9.31 |
13.99 |
11.13 |
12.84 |
9.53 |
16.02 |
- |
12.84 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,321 |
2,771 |
3,017 |
2,890 |
3,595 |
2,384 |
2,779 |
2,434 |
2,895 |
1,502 |
2,503 |
| Invested Capital Turnover |
|
13.32 |
17.85 |
14.40 |
14.69 |
12.21 |
16.11 |
14.30 |
15.63 |
12.89 |
- |
15.85 |
| Increase / (Decrease) in Invested Capital |
|
102 |
674 |
84 |
-12 |
274 |
-387 |
-238 |
-456 |
-700 |
69 |
-276 |
| Enterprise Value (EV) |
|
13,921 |
15,345 |
15,813 |
17,549 |
20,032 |
17,932 |
14,404 |
13,270 |
17,500 |
- |
11,977 |
| Market Capitalization |
|
13,412 |
15,627 |
15,878 |
17,766 |
19,519 |
18,356 |
14,388 |
13,552 |
17,258 |
- |
12,557 |
| Book Value per Share |
|
$12.92 |
$14.17 |
$14.31 |
$14.40 |
$14.35 |
$13.13 |
$13.07 |
$12.85 |
$12.63 |
$14.15 |
$14.74 |
| Tangible Book Value per Share |
|
$6.57 |
$7.75 |
$7.89 |
$7.99 |
$7.91 |
$8.89 |
$8.78 |
$8.55 |
$8.87 |
$10.38 |
$10.97 |
| Total Capital |
|
3,957 |
4,218 |
4,231 |
4,277 |
4,238 |
3,962 |
3,926 |
3,890 |
3,818 |
4,140 |
4,252 |
| Total Debt |
|
1,145 |
1,165 |
1,149 |
1,170 |
1,156 |
1,154 |
1,163 |
1,174 |
1,165 |
1,176 |
1,169 |
| Total Long-Term Debt |
|
1,130 |
1,152 |
1,134 |
1,157 |
1,144 |
1,144 |
1,153 |
1,164 |
1,155 |
1,165 |
1,158 |
| Net Debt |
|
509 |
-282 |
-65 |
-217 |
513 |
-424 |
16 |
-282 |
242 |
-562 |
-580 |
| Capital Expenditures (CapEx) |
|
217 |
183 |
152 |
183 |
193 |
178 |
166 |
175 |
188 |
175 |
160 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-766 |
-1,446 |
-1,095 |
-1,263 |
-624 |
-1,360 |
-964 |
-1,122 |
-453 |
-902 |
-795 |
| Debt-free Net Working Capital (DFNWC) |
|
-130 |
1.00 |
119 |
124 |
19 |
218 |
183 |
334 |
470 |
836 |
954 |
| Net Working Capital (NWC) |
|
-145 |
-12 |
104 |
111 |
7.00 |
208 |
173 |
324 |
460 |
825 |
943 |
| Net Nonoperating Expense (NNE) |
|
3.52 |
-18 |
-11 |
-6.93 |
-6.57 |
-3.15 |
-1.74 |
-2.46 |
-3.81 |
-5.23 |
-5.84 |
| Net Nonoperating Obligations (NNO) |
|
509 |
-282 |
-65 |
-217 |
513 |
-424 |
16 |
-282 |
242 |
-1,462 |
-580 |
| Total Depreciation and Amortization (D&A) |
|
229 |
221 |
219 |
218 |
213 |
216 |
211 |
211 |
206 |
203 |
194 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.76% |
-3.33% |
-2.56% |
-2.97% |
-1.48% |
-3.27% |
-2.33% |
-2.70% |
-1.08% |
- |
-1.90% |
| Debt-free Net Working Capital to Revenue |
|
-0.30% |
0.00% |
0.28% |
0.29% |
0.05% |
0.52% |
0.44% |
0.80% |
1.12% |
- |
2.28% |
| Net Working Capital to Revenue |
|
-0.33% |
-0.03% |
0.24% |
0.26% |
0.02% |
0.50% |
0.42% |
0.78% |
1.10% |
- |
2.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.21 |
$2.13 |
$1.14 |
$1.35 |
$1.27 |
$0.55 |
$0.95 |
$0.88 |
$0.67 |
$2.56 |
$1.31 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
217.80M |
217.70M |
216.20M |
216M |
214.80M |
215.20M |
212M |
211.50M |
210.70M |
211M |
210.40M |
| Adjusted Diluted Earnings per Share |
|
$1.21 |
$2.11 |
$1.13 |
$1.34 |
$1.26 |
$0.55 |
$0.95 |
$0.87 |
$0.66 |
$2.56 |
$1.31 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
218.30M |
218.50M |
217.20M |
217.10M |
216.70M |
216.60M |
213M |
212M |
212.10M |
212.10M |
211.30M |
| 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 |
|
215.40M |
215.38M |
215.71M |
214.73M |
213.80M |
211.37M |
211.35M |
210.10M |
209.54M |
209.11M |
210.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
267 |
575 |
247 |
279 |
263 |
110 |
300 |
267 |
250 |
515 |
264 |
| Normalized NOPAT Margin |
|
2.73% |
3.93% |
2.79% |
3.00% |
2.79% |
0.79% |
3.42% |
2.83% |
2.59% |
- |
2.95% |
| Pre Tax Income Margin |
|
3.57% |
3.99% |
3.67% |
4.21% |
3.77% |
1.60% |
2.53% |
2.68% |
2.12% |
- |
4.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
25.29 |
40.07 |
26.00 |
29.46 |
26.92 |
16.69 |
18.25 |
20.58 |
16.50 |
- |
33.64 |
| NOPAT to Interest Expense |
|
19.04 |
31.56 |
19.60 |
21.85 |
20.49 |
8.76 |
16.69 |
15.29 |
11.35 |
- |
24.56 |
| EBIT Less CapEx to Interest Expense |
|
9.79 |
27.00 |
13.33 |
15.38 |
12.08 |
3.00 |
4.42 |
6.00 |
0.83 |
- |
19.09 |
| NOPAT Less CapEx to Interest Expense |
|
3.54 |
18.49 |
6.93 |
7.77 |
5.65 |
-4.93 |
2.85 |
0.71 |
-4.32 |
- |
10.01 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
62.46% |
64.54% |
64.44% |
63.81% |
63.39% |
87.06% |
91.39% |
103.47% |
124.34% |
- |
70.08% |
| Augmented Payout Ratio |
|
126.65% |
91.94% |
89.46% |
90.00% |
91.34% |
140.99% |
153.68% |
169.92% |
188.68% |
- |
85.21% |