| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
275,540,427.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
275,540,427.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.85% |
2.62% |
4.65% |
2.30% |
6.88% |
9.82% |
4.50% |
10.40% |
8.35% |
1.63% |
5.22% |
| EBITDA Growth |
|
-12.44% |
-12.94% |
8.67% |
1.76% |
37.34% |
4.82% |
-14.35% |
26.79% |
7.67% |
10.73% |
-19.75% |
| EBIT Growth |
|
-31.25% |
-24.61% |
15.09% |
4.06% |
114.34% |
0.46% |
-30.60% |
44.14% |
7.99% |
24.03% |
-48.42% |
| NOPAT Growth |
|
-32.73% |
-44.30% |
13.78% |
23.60% |
63.99% |
30.08% |
-25.60% |
22.82% |
39.75% |
19.62% |
-129.31% |
| Net Income Growth |
|
-62.50% |
-44.79% |
16.74% |
19.66% |
270.37% |
7.83% |
-42.64% |
17.86% |
23.25% |
26.07% |
-200.97% |
| EPS Growth |
|
-61.96% |
-43.53% |
20.92% |
23.53% |
291.43% |
8.33% |
-42.16% |
19.05% |
24.82% |
28.85% |
-203.74% |
| Operating Cash Flow Growth |
|
36.07% |
110.78% |
177.84% |
17.02% |
-7.55% |
-17.60% |
-68.09% |
-3.64% |
14.94% |
-5.19% |
428.92% |
| Free Cash Flow Firm Growth |
|
120.44% |
227.76% |
238.18% |
215.71% |
-1,158.78% |
-286.92% |
-240.56% |
-259.18% |
121.93% |
95.22% |
208.43% |
| Invested Capital Growth |
|
0.02% |
-2.38% |
-3.36% |
-3.77% |
8.74% |
7.28% |
8.19% |
10.39% |
0.03% |
1.52% |
-7.66% |
| Revenue Q/Q Growth |
|
4.28% |
-7.49% |
7.20% |
-1.09% |
8.96% |
-4.95% |
2.01% |
4.50% |
6.93% |
-10.85% |
-10.24% |
| EBITDA Q/Q Growth |
|
-23.22% |
14.09% |
30.82% |
-11.20% |
3.63% |
-12.93% |
6.90% |
31.45% |
-12.00% |
-10.46% |
-39.53% |
| EBIT Q/Q Growth |
|
-49.47% |
52.10% |
68.28% |
-19.54% |
4.07% |
-28.71% |
16.25% |
67.13% |
-22.03% |
-18.13% |
-66.97% |
| NOPAT Q/Q Growth |
|
-37.81% |
16.89% |
80.57% |
-5.84% |
-17.49% |
-7.28% |
3.28% |
55.45% |
-6.12% |
-20.64% |
-116.44% |
| Net Income Q/Q Growth |
|
-73.46% |
160.19% |
91.10% |
-9.31% |
-17.86% |
-24.25% |
1.65% |
86.36% |
-14.11% |
-22.52% |
-181.41% |
| EPS Q/Q Growth |
|
-74.26% |
174.29% |
92.71% |
-9.19% |
-18.45% |
-24.09% |
2.88% |
86.92% |
-14.50% |
-21.64% |
-182.84% |
| Operating Cash Flow Q/Q Growth |
|
22.48% |
-36.48% |
-38.88% |
146.11% |
-3.24% |
-43.38% |
-76.33% |
643.29% |
11.07% |
-51.48% |
2.13% |
| Free Cash Flow Firm Q/Q Growth |
|
115.41% |
363.21% |
52.98% |
6.00% |
-240.96% |
18.22% |
-15.03% |
-20.05% |
119.42% |
-117.84% |
2,856.23% |
| Invested Capital Q/Q Growth |
|
-2.97% |
0.04% |
0.57% |
-1.44% |
9.65% |
-1.30% |
1.43% |
0.56% |
-0.64% |
0.17% |
-7.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.46% |
43.07% |
45.67% |
46.23% |
45.74% |
43.25% |
42.81% |
47.81% |
47.51% |
45.91% |
45.69% |
| EBITDA Margin |
|
17.16% |
21.16% |
25.83% |
23.19% |
22.05% |
20.20% |
21.17% |
26.63% |
21.91% |
22.01% |
14.83% |
| Operating Margin |
|
6.86% |
9.33% |
14.55% |
12.06% |
11.44% |
8.77% |
10.36% |
16.01% |
11.85% |
10.51% |
1.97% |
| EBIT Margin |
|
5.62% |
9.24% |
14.51% |
11.80% |
11.27% |
8.46% |
9.64% |
15.41% |
11.24% |
10.32% |
3.80% |
| Profit (Net Income) Margin |
|
2.12% |
5.97% |
10.64% |
9.76% |
7.36% |
5.86% |
5.84% |
10.42% |
8.37% |
7.27% |
-6.60% |
| Tax Burden Percent |
|
59.67% |
78.27% |
84.83% |
97.40% |
77.97% |
99.02% |
84.85% |
81.65% |
96.86% |
97.20% |
-797.44% |
| Interest Burden Percent |
|
63.29% |
82.53% |
86.48% |
84.89% |
83.69% |
70.02% |
71.46% |
82.80% |
76.89% |
72.51% |
21.79% |
| Effective Tax Rate |
|
15.47% |
21.45% |
15.17% |
2.60% |
22.22% |
0.98% |
15.15% |
18.35% |
3.14% |
2.80% |
194.87% |
| Return on Invested Capital (ROIC) |
|
2.80% |
3.51% |
5.92% |
5.73% |
4.28% |
4.30% |
4.36% |
6.67% |
5.73% |
5.15% |
-0.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.52% |
3.09% |
5.36% |
5.06% |
3.76% |
3.41% |
3.42% |
5.77% |
4.72% |
4.31% |
-2.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.87% |
1.86% |
3.23% |
2.88% |
2.34% |
2.21% |
2.24% |
3.65% |
3.33% |
3.11% |
-1.60% |
| Return on Equity (ROE) |
|
3.67% |
5.37% |
9.15% |
8.61% |
6.62% |
6.51% |
6.60% |
10.32% |
9.06% |
8.26% |
-2.58% |
| Cash Return on Invested Capital (CROIC) |
|
4.81% |
6.49% |
7.64% |
8.40% |
-3.51% |
-1.90% |
-3.17% |
-4.86% |
5.24% |
3.99% |
12.88% |
| Operating Return on Assets (OROA) |
|
2.06% |
3.42% |
5.27% |
4.31% |
4.13% |
3.26% |
3.70% |
5.97% |
4.36% |
4.13% |
1.60% |
| Return on Assets (ROA) |
|
0.78% |
2.21% |
3.87% |
3.56% |
2.70% |
2.26% |
2.24% |
4.03% |
3.25% |
2.91% |
-2.78% |
| Return on Common Equity (ROCE) |
|
3.67% |
5.37% |
9.15% |
8.61% |
6.62% |
6.51% |
6.60% |
10.32% |
9.06% |
8.26% |
-2.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.96% |
5.20% |
5.46% |
0.00% |
6.85% |
5.93% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
295 |
345 |
623 |
586 |
484 |
449 |
463 |
720 |
676 |
537 |
-88 |
| NOPAT Margin |
|
5.80% |
7.33% |
12.34% |
11.75% |
8.90% |
8.68% |
8.79% |
13.07% |
11.48% |
10.22% |
-1.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.28% |
0.42% |
0.55% |
0.67% |
0.52% |
0.89% |
0.93% |
0.90% |
1.01% |
0.85% |
1.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.71% |
0.83% |
1.43% |
1.30% |
1.05% |
1.02% |
1.04% |
1.61% |
1.52% |
1.20% |
-0.21% |
| Cost of Revenue to Revenue |
|
66.54% |
56.93% |
54.33% |
53.77% |
54.26% |
56.75% |
57.19% |
52.19% |
52.49% |
54.09% |
54.31% |
| SG&A Expenses to Revenue |
|
22.35% |
25.78% |
23.65% |
23.97% |
23.08% |
25.50% |
24.15% |
23.96% |
23.20% |
26.52% |
25.73% |
| R&D to Revenue |
|
5.52% |
6.16% |
5.93% |
5.99% |
5.55% |
6.64% |
5.73% |
5.39% |
5.48% |
5.83% |
5.28% |
| Operating Expenses to Revenue |
|
26.56% |
33.77% |
31.12% |
34.17% |
34.27% |
34.46% |
32.44% |
31.80% |
35.72% |
35.42% |
43.72% |
| Earnings before Interest and Taxes (EBIT) |
|
286 |
435 |
732 |
589 |
613 |
437 |
508 |
849 |
662 |
542 |
179 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
873 |
996 |
1,303 |
1,157 |
1,199 |
1,044 |
1,116 |
1,467 |
1,291 |
1,156 |
699 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.83 |
2.73 |
2.74 |
2.58 |
2.67 |
2.59 |
2.61 |
1.94 |
2.11 |
2.19 |
1.86 |
| 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) |
|
3.77 |
3.55 |
3.56 |
3.36 |
3.42 |
3.16 |
3.15 |
2.31 |
2.46 |
2.53 |
2.02 |
| Price to Earnings (P/E) |
|
51.35 |
56.80 |
53.31 |
47.17 |
40.50 |
37.81 |
43.91 |
31.15 |
31.97 |
31.53 |
39.34 |
| Dividend Yield |
|
1.44% |
1.54% |
1.53% |
1.63% |
1.59% |
1.72% |
1.74% |
2.36% |
2.22% |
2.15% |
30.88% |
| Earnings Yield |
|
1.95% |
1.76% |
1.88% |
2.12% |
2.47% |
2.64% |
2.28% |
3.21% |
3.13% |
3.17% |
2.54% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.18 |
2.09 |
2.10 |
2.02 |
1.99 |
1.93 |
1.93 |
1.54 |
1.65 |
1.69 |
1.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.52 |
4.32 |
4.31 |
4.07 |
4.30 |
4.03 |
4.04 |
3.17 |
3.30 |
3.37 |
2.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.10 |
20.00 |
19.74 |
18.63 |
18.66 |
17.70 |
18.66 |
14.07 |
14.63 |
14.69 |
12.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
42.38 |
43.74 |
42.13 |
39.49 |
36.66 |
35.10 |
39.25 |
28.21 |
29.30 |
28.85 |
25.50 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
45.03 |
50.59 |
48.96 |
43.53 |
42.61 |
39.04 |
42.60 |
32.28 |
31.28 |
30.91 |
29.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.28 |
24.52 |
22.62 |
20.44 |
22.59 |
22.52 |
25.19 |
20.57 |
20.98 |
21.77 |
14.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
45.24 |
31.83 |
27.08 |
23.62 |
0.00 |
0.00 |
0.00 |
0.00 |
31.45 |
42.57 |
11.26 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.64 |
0.70 |
0.75 |
0.78 |
0.74 |
0.76 |
0.76 |
0.76 |
0.77 |
0.72 |
| Long-Term Debt to Equity |
|
0.57 |
0.56 |
0.62 |
0.70 |
0.69 |
0.69 |
0.70 |
0.69 |
0.69 |
0.67 |
0.61 |
| Financial Leverage |
|
0.57 |
0.60 |
0.60 |
0.57 |
0.62 |
0.65 |
0.65 |
0.63 |
0.70 |
0.72 |
0.70 |
| Leverage Ratio |
|
2.07 |
2.07 |
2.11 |
2.10 |
2.13 |
2.12 |
2.13 |
2.15 |
2.20 |
2.17 |
2.13 |
| Compound Leverage Factor |
|
1.31 |
1.71 |
1.83 |
1.78 |
1.78 |
1.48 |
1.53 |
1.78 |
1.69 |
1.57 |
0.46 |
| Debt to Total Capital |
|
38.10% |
38.87% |
41.25% |
42.76% |
43.72% |
42.67% |
43.29% |
43.16% |
43.03% |
43.59% |
41.72% |
| Short-Term Debt to Total Capital |
|
2.74% |
4.86% |
4.62% |
2.64% |
4.72% |
3.00% |
3.60% |
4.04% |
3.50% |
5.85% |
6.21% |
| Long-Term Debt to Total Capital |
|
35.36% |
34.01% |
36.64% |
40.12% |
39.00% |
39.67% |
39.69% |
39.12% |
39.53% |
37.74% |
35.51% |
| 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 |
|
61.90% |
61.13% |
58.75% |
57.24% |
56.28% |
57.33% |
56.71% |
56.84% |
56.97% |
56.41% |
58.27% |
| Debt to EBITDA |
|
3.65 |
3.83 |
4.18 |
4.46 |
4.32 |
3.99 |
4.27 |
4.01 |
3.90 |
3.88 |
3.56 |
| Net Debt to EBITDA |
|
3.31 |
3.54 |
3.43 |
3.23 |
3.83 |
3.81 |
4.10 |
3.84 |
3.73 |
3.68 |
3.35 |
| Long-Term Debt to EBITDA |
|
3.39 |
3.35 |
3.71 |
4.19 |
3.85 |
3.71 |
3.91 |
3.63 |
3.58 |
3.36 |
3.03 |
| Debt to NOPAT |
|
8.17 |
9.69 |
10.37 |
10.43 |
9.87 |
8.80 |
9.74 |
9.20 |
8.34 |
8.17 |
8.37 |
| Net Debt to NOPAT |
|
7.40 |
8.95 |
8.51 |
7.55 |
8.74 |
8.41 |
9.35 |
8.81 |
7.96 |
7.74 |
7.87 |
| Long-Term Debt to NOPAT |
|
7.58 |
8.48 |
9.21 |
9.79 |
8.80 |
8.18 |
8.93 |
8.33 |
7.66 |
7.08 |
7.12 |
| Altman Z-Score |
|
2.47 |
2.37 |
2.36 |
2.26 |
2.13 |
2.17 |
2.20 |
1.88 |
1.95 |
1.99 |
1.92 |
| 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 |
|
1.31 |
1.08 |
1.41 |
1.85 |
1.17 |
1.13 |
1.13 |
1.10 |
1.11 |
1.05 |
0.94 |
| Quick Ratio |
|
0.60 |
0.46 |
0.78 |
1.20 |
0.58 |
0.44 |
0.48 |
0.45 |
0.44 |
0.37 |
0.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
286 |
1,325 |
2,027 |
2,148 |
-3,028 |
-2,476 |
-2,849 |
-3,420 |
664 |
-118 |
3,265 |
| Operating Cash Flow to CapEx |
|
450.34% |
725.00% |
383.58% |
706.70% |
413.51% |
660.00% |
127.13% |
700.57% |
384.66% |
608.33% |
536.80% |
| Free Cash Flow to Firm to Interest Expense |
|
2.53 |
11.94 |
16.21 |
15.68 |
-19.54 |
-15.98 |
-18.87 |
-22.50 |
4.28 |
-0.77 |
21.91 |
| Operating Cash Flow to Interest Expense |
|
11.72 |
7.58 |
4.11 |
9.23 |
7.90 |
4.47 |
1.09 |
8.02 |
8.74 |
4.29 |
4.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.12 |
6.53 |
3.04 |
7.93 |
5.99 |
3.79 |
0.23 |
6.88 |
6.46 |
3.59 |
3.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.37 |
0.37 |
0.36 |
0.37 |
0.37 |
0.39 |
0.38 |
0.39 |
0.39 |
0.40 |
0.42 |
| Accounts Receivable Turnover |
|
8.20 |
8.57 |
7.93 |
7.92 |
7.25 |
8.42 |
7.47 |
7.72 |
7.25 |
8.52 |
8.47 |
| Inventory Turnover |
|
3.45 |
3.31 |
3.36 |
3.36 |
3.11 |
3.16 |
3.33 |
3.27 |
3.08 |
2.98 |
3.32 |
| Fixed Asset Turnover |
|
3.08 |
3.02 |
3.05 |
3.05 |
3.02 |
3.12 |
3.15 |
3.21 |
3.16 |
3.23 |
3.48 |
| Accounts Payable Turnover |
|
6.71 |
2.09 |
2.23 |
2.20 |
2.62 |
1.91 |
2.03 |
2.00 |
6.16 |
1.89 |
1.96 |
| Days Sales Outstanding (DSO) |
|
44.51 |
42.59 |
46.02 |
46.11 |
50.35 |
43.37 |
48.87 |
47.27 |
50.36 |
42.84 |
43.11 |
| Days Inventory Outstanding (DIO) |
|
105.85 |
110.32 |
108.49 |
108.72 |
117.49 |
115.61 |
109.55 |
111.70 |
118.51 |
122.62 |
109.85 |
| Days Payable Outstanding (DPO) |
|
54.41 |
175.04 |
163.88 |
165.76 |
139.14 |
191.60 |
179.62 |
182.35 |
59.28 |
192.72 |
186.49 |
| Cash Conversion Cycle (CCC) |
|
95.95 |
-22.13 |
-9.36 |
-10.92 |
28.70 |
-32.62 |
-21.19 |
-23.37 |
109.59 |
-27.26 |
-33.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
40,188 |
40,205 |
40,436 |
39,854 |
43,700 |
43,130 |
43,748 |
43,994 |
43,712 |
43,785 |
40,395 |
| Invested Capital Turnover |
|
0.48 |
0.48 |
0.48 |
0.49 |
0.48 |
0.50 |
0.50 |
0.51 |
0.50 |
0.50 |
0.53 |
| Increase / (Decrease) in Invested Capital |
|
9.00 |
-980 |
-1,404 |
-1,562 |
3,512 |
2,925 |
3,312 |
4,140 |
12 |
655 |
-3,353 |
| Enterprise Value (EV) |
|
87,507 |
84,116 |
85,051 |
80,632 |
86,853 |
83,224 |
84,278 |
67,890 |
71,970 |
73,895 |
61,031 |
| Market Capitalization |
|
73,117 |
69,242 |
70,261 |
66,647 |
69,044 |
65,296 |
65,771 |
49,368 |
53,648 |
55,391 |
44,770 |
| Book Value per Share |
|
$88.92 |
$87.69 |
$88.78 |
$89.51 |
$89.57 |
$87.17 |
$87.91 |
$88.88 |
$88.58 |
$88.58 |
$84.75 |
| Tangible Book Value per Share |
|
($5.57) |
($7.17) |
($5.68) |
($4.54) |
($13.01) |
($14.44) |
($14.51) |
($13.90) |
($13.87) |
($13.97) |
($15.02) |
| Total Capital |
|
41,675 |
41,442 |
43,658 |
45,191 |
46,000 |
43,963 |
44,511 |
44,813 |
44,571 |
44,821 |
41,412 |
| Total Debt |
|
15,879 |
16,110 |
18,011 |
19,323 |
20,110 |
18,758 |
19,270 |
19,341 |
19,181 |
19,539 |
17,279 |
| Total Long-Term Debt |
|
14,738 |
14,094 |
15,995 |
18,131 |
17,940 |
17,440 |
17,666 |
17,531 |
17,621 |
16,916 |
14,706 |
| Net Debt |
|
14,390 |
14,874 |
14,790 |
13,985 |
17,809 |
17,928 |
18,507 |
18,522 |
18,322 |
18,504 |
16,261 |
| Capital Expenditures (CapEx) |
|
294 |
116 |
134 |
179 |
296 |
105 |
129 |
174 |
352 |
108 |
125 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,687 |
1,396 |
1,808 |
1,456 |
1,381 |
1,483 |
1,816 |
1,828 |
1,643 |
2,016 |
1,060 |
| Debt-free Net Working Capital (DFNWC) |
|
3,176 |
2,632 |
5,029 |
6,794 |
3,682 |
2,313 |
2,579 |
2,647 |
2,502 |
3,051 |
2,078 |
| Net Working Capital (NWC) |
|
2,035 |
616 |
3,013 |
5,602 |
1,512 |
995 |
975 |
837 |
942 |
428 |
-495 |
| Net Nonoperating Expense (NNE) |
|
187 |
64 |
86 |
99 |
84 |
146 |
155 |
146 |
183 |
155 |
223 |
| Net Nonoperating Obligations (NNO) |
|
14,392 |
14,873 |
14,789 |
13,986 |
17,810 |
17,925 |
18,507 |
18,522 |
18,322 |
18,503 |
16,262 |
| Total Depreciation and Amortization (D&A) |
|
587 |
561 |
571 |
568 |
586 |
607 |
608 |
618 |
629 |
614 |
520 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.71% |
7.16% |
9.17% |
7.34% |
6.84% |
7.19% |
8.70% |
8.55% |
7.52% |
9.20% |
4.78% |
| Debt-free Net Working Capital to Revenue |
|
16.39% |
13.50% |
25.51% |
34.26% |
18.25% |
11.21% |
12.36% |
12.38% |
11.46% |
13.92% |
9.38% |
| Net Working Capital to Revenue |
|
10.50% |
3.16% |
15.28% |
28.25% |
7.49% |
4.82% |
4.67% |
3.91% |
4.31% |
1.95% |
-2.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.35 |
$0.97 |
$1.85 |
$1.68 |
$1.38 |
$1.05 |
$1.07 |
$2.00 |
$1.71 |
$1.34 |
($1.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
290.41M |
288.90M |
289.01M |
289.04M |
289.12M |
287.14M |
286.61M |
286.63M |
285.42M |
284.74M |
275.54M |
| Adjusted Diluted Earnings per Share |
|
$0.35 |
$0.96 |
$1.85 |
$1.68 |
$1.37 |
$1.04 |
$1.07 |
$2.00 |
$1.71 |
$1.34 |
($1.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
290.41M |
288.90M |
289.01M |
289.04M |
289.12M |
287.14M |
286.61M |
286.63M |
285.42M |
284.74M |
275.54M |
| 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 |
|
290.41M |
288.90M |
289.01M |
289.04M |
289.12M |
287.14M |
286.61M |
286.63M |
285.42M |
284.74M |
275.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
411 |
404 |
708 |
695 |
616 |
540 |
540 |
799 |
801 |
644 |
438 |
| Normalized NOPAT Margin |
|
8.08% |
8.58% |
14.04% |
13.94% |
11.33% |
10.44% |
10.24% |
14.51% |
13.60% |
12.27% |
9.30% |
| Pre Tax Income Margin |
|
3.56% |
7.63% |
12.55% |
10.02% |
9.44% |
5.92% |
6.89% |
12.76% |
8.64% |
7.48% |
0.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.53 |
3.92 |
5.86 |
4.30 |
3.95 |
2.82 |
3.36 |
5.59 |
4.27 |
3.54 |
1.20 |
| NOPAT to Interest Expense |
|
2.61 |
3.11 |
4.98 |
4.28 |
3.12 |
2.89 |
3.07 |
4.74 |
4.36 |
3.51 |
-0.59 |
| EBIT Less CapEx to Interest Expense |
|
-0.07 |
2.87 |
4.78 |
2.99 |
2.05 |
2.14 |
2.51 |
4.44 |
2.00 |
2.84 |
0.36 |
| NOPAT Less CapEx to Interest Expense |
|
0.01 |
2.06 |
3.91 |
2.97 |
1.21 |
2.22 |
2.21 |
3.59 |
2.09 |
2.80 |
-1.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
75.07% |
88.22% |
82.60% |
77.14% |
64.52% |
65.26% |
76.77% |
74.07% |
71.28% |
67.90% |
104.13% |
| Augmented Payout Ratio |
|
75.07% |
128.03% |
120.11% |
112.53% |
93.84% |
108.69% |
126.84% |
121.39% |
130.87% |
96.36% |
323.81% |