| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.80% |
-2.08% |
-3.84% |
8.92% |
1.79% |
0.70% |
5.11% |
12.26% |
5.73% |
-0.82% |
-5.11% |
| EBITDA Growth |
|
5.58% |
47.40% |
-34.11% |
5.35% |
8.25% |
-2.85% |
6.64% |
2.67% |
-7.24% |
27.16% |
-20.56% |
| EBIT Growth |
|
5.77% |
49.27% |
-35.49% |
5.06% |
7.99% |
-3.21% |
6.81% |
2.67% |
-7.81% |
28.51% |
-21.83% |
| NOPAT Growth |
|
3.75% |
56.69% |
-34.07% |
6.20% |
19.20% |
-2.46% |
8.92% |
-7.01% |
-4.20% |
28.56% |
-20.23% |
| Net Income Growth |
|
3.79% |
55.99% |
-37.30% |
7.17% |
16.46% |
-0.96% |
9.19% |
-7.20% |
-6.56% |
30.78% |
-15.14% |
| EPS Growth |
|
3.79% |
55.99% |
-37.30% |
8.03% |
16.89% |
-0.58% |
9.30% |
-7.45% |
-6.32% |
31.29% |
-14.02% |
| Operating Cash Flow Growth |
|
-6.32% |
-13.82% |
25.19% |
-0.46% |
22.51% |
-9.50% |
12.85% |
14.57% |
-31.62% |
1.09% |
-7.57% |
| Free Cash Flow Firm Growth |
|
23.01% |
71.09% |
-81.46% |
152.71% |
62.70% |
0.32% |
5.02% |
2.68% |
-195.87% |
227.58% |
-37.86% |
| Invested Capital Growth |
|
4.27% |
3.28% |
19.18% |
8.87% |
4.05% |
3.23% |
4.18% |
1.80% |
40.26% |
1.67% |
4.36% |
| Revenue Q/Q Growth |
|
1.34% |
-0.37% |
-1.15% |
1.52% |
-0.07% |
-1.03% |
3.26% |
4.20% |
0.83% |
-1.90% |
-1.37% |
| EBITDA Q/Q Growth |
|
4.05% |
45.65% |
-32.93% |
-7.93% |
7.57% |
-3.41% |
-1.51% |
5.75% |
5.65% |
5.49% |
-12.44% |
| EBIT Q/Q Growth |
|
4.37% |
47.69% |
-34.20% |
-8.38% |
7.68% |
-3.55% |
-1.61% |
6.15% |
5.88% |
5.85% |
-13.29% |
| NOPAT Q/Q Growth |
|
0.82% |
54.27% |
-33.08% |
-5.70% |
5.77% |
-3.42% |
-0.75% |
4.16% |
7.03% |
5.48% |
-12.27% |
| Net Income Q/Q Growth |
|
1.03% |
55.54% |
-35.92% |
-4.78% |
6.23% |
-3.61% |
-0.88% |
3.84% |
7.70% |
6.11% |
-12.13% |
| EPS Q/Q Growth |
|
1.03% |
55.54% |
-35.92% |
-5.73% |
4.85% |
-3.91% |
-1.05% |
2.96% |
7.95% |
6.47% |
-11.96% |
| Operating Cash Flow Q/Q Growth |
|
-4.10% |
-23.05% |
25.91% |
-17.65% |
23.46% |
-1.09% |
3.81% |
0.86% |
-3.47% |
9.29% |
-18.19% |
| Free Cash Flow Firm Q/Q Growth |
|
17.46% |
40.79% |
-71.51% |
-10.83% |
25.22% |
21.25% |
-17.53% |
-2.33% |
0.37% |
31.50% |
-40.82% |
| Invested Capital Q/Q Growth |
|
-5.31% |
-2.03% |
1.64% |
1.82% |
-1.05% |
-5.04% |
-1.02% |
0.34% |
1.19% |
-1.96% |
3.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.30% |
53.45% |
52.40% |
52.42% |
50.65% |
49.40% |
46.27% |
47.06% |
46.43% |
47.41% |
46.34% |
| EBITDA Margin |
|
26.32% |
39.62% |
27.15% |
26.26% |
27.92% |
26.94% |
27.33% |
25.00% |
21.93% |
28.12% |
23.54% |
| Operating Margin |
|
25.07% |
38.22% |
26.19% |
24.95% |
26.75% |
25.34% |
25.76% |
23.70% |
20.98% |
26.54% |
21.89% |
| EBIT Margin |
|
25.07% |
38.22% |
25.64% |
24.73% |
26.24% |
25.22% |
25.63% |
23.44% |
20.44% |
26.48% |
21.82% |
| Profit (Net Income) Margin |
|
16.70% |
26.60% |
17.35% |
17.07% |
19.53% |
19.21% |
19.95% |
16.49% |
14.58% |
19.22% |
17.19% |
| Tax Burden Percent |
|
68.26% |
71.66% |
71.70% |
73.39% |
80.13% |
81.96% |
83.53% |
75.22% |
76.99% |
78.89% |
80.39% |
| Interest Burden Percent |
|
97.57% |
97.13% |
94.34% |
94.03% |
92.87% |
92.91% |
93.19% |
93.53% |
92.62% |
91.99% |
98.01% |
| Effective Tax Rate |
|
31.74% |
28.34% |
28.30% |
26.61% |
19.87% |
18.04% |
16.47% |
24.78% |
23.01% |
21.11% |
19.61% |
| Return on Invested Capital (ROIC) |
|
26.40% |
39.87% |
23.60% |
22.07% |
24.73% |
23.28% |
24.45% |
22.08% |
17.46% |
19.06% |
14.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.92% |
36.78% |
20.16% |
19.64% |
21.06% |
19.97% |
20.19% |
17.26% |
13.15% |
15.34% |
13.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.35% |
21.69% |
22.03% |
31.32% |
31.63% |
22.38% |
14.55% |
9.00% |
8.62% |
11.12% |
8.38% |
| Return on Equity (ROE) |
|
34.75% |
61.55% |
45.63% |
53.39% |
56.36% |
45.67% |
39.00% |
31.08% |
26.08% |
30.18% |
23.14% |
| Cash Return on Invested Capital (CROIC) |
|
22.22% |
36.64% |
6.10% |
13.58% |
20.77% |
20.10% |
20.36% |
20.30% |
-16.06% |
17.40% |
10.50% |
| Operating Return on Assets (OROA) |
|
24.77% |
36.63% |
22.46% |
21.64% |
22.18% |
19.92% |
18.88% |
18.47% |
15.52% |
17.70% |
13.57% |
| Return on Assets (ROA) |
|
16.50% |
25.49% |
15.19% |
14.94% |
16.51% |
15.17% |
14.70% |
13.00% |
11.07% |
12.85% |
10.69% |
| Return on Common Equity (ROCE) |
|
34.75% |
61.55% |
45.63% |
53.39% |
56.36% |
45.67% |
39.00% |
31.08% |
26.08% |
30.18% |
23.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
35.91% |
68.31% |
48.83% |
54.48% |
50.70% |
41.87% |
34.00% |
30.62% |
23.96% |
29.12% |
21.76% |
| Net Operating Profit after Tax (NOPAT) |
|
701 |
1,099 |
724 |
769 |
917 |
894 |
974 |
906 |
868 |
1,116 |
890 |
| NOPAT Margin |
|
17.12% |
27.39% |
18.78% |
18.31% |
21.44% |
20.77% |
21.52% |
17.83% |
16.15% |
20.94% |
17.60% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.48% |
3.09% |
3.45% |
2.43% |
3.67% |
3.31% |
4.26% |
4.82% |
4.30% |
3.72% |
0.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
13.23% |
| Cost of Revenue to Revenue |
|
46.70% |
46.55% |
47.60% |
47.58% |
49.35% |
50.60% |
53.73% |
52.94% |
53.57% |
52.59% |
53.66% |
| SG&A Expenses to Revenue |
|
17.02% |
17.15% |
17.03% |
18.21% |
14.99% |
14.91% |
14.83% |
13.58% |
13.81% |
15.50% |
14.72% |
| 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 |
|
28.22% |
15.23% |
26.21% |
27.47% |
23.90% |
24.06% |
20.50% |
23.36% |
25.45% |
20.87% |
24.45% |
| Earnings before Interest and Taxes (EBIT) |
|
1,027 |
1,533 |
989 |
1,039 |
1,122 |
1,086 |
1,160 |
1,191 |
1,098 |
1,411 |
1,103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,078 |
1,589 |
1,047 |
1,103 |
1,194 |
1,160 |
1,237 |
1,270 |
1,178 |
1,498 |
1,190 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.26 |
3.97 |
8.43 |
18.51 |
14.28 |
13.74 |
12.78 |
11.15 |
9.41 |
6.46 |
4.08 |
| Price to Tangible Book Value (P/TBV) |
|
14.58 |
16.43 |
0.00 |
0.00 |
94.44 |
46.48 |
28.27 |
21.95 |
47.51 |
21.18 |
10.81 |
| Price to Revenue (P/Rev) |
|
2.44 |
1.54 |
2.99 |
5.80 |
5.50 |
6.30 |
7.50 |
6.01 |
5.72 |
4.26 |
3.22 |
| Price to Earnings (P/E) |
|
14.64 |
5.81 |
17.26 |
33.98 |
28.16 |
32.82 |
37.60 |
36.41 |
39.26 |
22.17 |
18.75 |
| Dividend Yield |
|
1.51% |
1.44% |
1.65% |
3.05% |
3.39% |
1.28% |
1.04% |
2.87% |
1.22% |
1.73% |
2.59% |
| Earnings Yield |
|
6.83% |
17.22% |
5.80% |
2.94% |
3.55% |
3.05% |
2.66% |
2.75% |
2.55% |
4.51% |
5.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.99 |
2.65 |
4.05 |
7.34 |
6.79 |
7.45 |
8.70 |
7.71 |
5.73 |
4.25 |
3.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.64 |
1.85 |
3.50 |
6.35 |
6.00 |
6.75 |
7.81 |
6.28 |
6.19 |
4.71 |
3.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.04 |
4.68 |
12.90 |
24.19 |
21.48 |
25.06 |
28.59 |
25.13 |
28.25 |
16.75 |
15.62 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.54 |
4.85 |
13.66 |
25.68 |
22.86 |
26.77 |
30.48 |
26.80 |
30.31 |
17.78 |
16.85 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.44 |
6.77 |
18.66 |
34.69 |
27.98 |
32.51 |
36.30 |
35.24 |
38.35 |
22.49 |
20.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.81 |
14.19 |
20.60 |
40.86 |
32.06 |
40.15 |
43.28 |
34.10 |
51.99 |
38.78 |
31.07 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.35 |
7.36 |
72.17 |
56.39 |
33.32 |
37.65 |
43.60 |
38.33 |
0.00 |
24.63 |
29.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.96 |
1.57 |
1.94 |
1.48 |
1.32 |
0.96 |
0.83 |
0.89 |
0.88 |
0.68 |
| Long-Term Debt to Equity |
|
0.39 |
0.79 |
1.23 |
1.78 |
1.39 |
1.15 |
0.89 |
0.74 |
0.82 |
0.67 |
0.61 |
| Financial Leverage |
|
0.35 |
0.59 |
1.09 |
1.59 |
1.50 |
1.12 |
0.72 |
0.52 |
0.66 |
0.73 |
0.61 |
| Leverage Ratio |
|
2.11 |
2.41 |
3.00 |
3.57 |
3.41 |
3.01 |
2.65 |
2.39 |
2.36 |
2.35 |
2.16 |
| Compound Leverage Factor |
|
2.05 |
2.35 |
2.83 |
3.36 |
3.17 |
2.80 |
2.47 |
2.24 |
2.18 |
2.16 |
2.12 |
| Debt to Total Capital |
|
38.31% |
49.00% |
61.07% |
66.01% |
59.70% |
56.85% |
49.07% |
45.33% |
47.13% |
46.85% |
40.63% |
| Short-Term Debt to Total Capital |
|
14.25% |
8.85% |
13.07% |
5.55% |
3.67% |
7.28% |
3.93% |
4.99% |
3.80% |
11.00% |
4.64% |
| Long-Term Debt to Total Capital |
|
24.06% |
40.16% |
48.00% |
60.46% |
56.03% |
49.57% |
45.14% |
40.33% |
43.33% |
35.85% |
35.99% |
| 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 |
|
61.69% |
51.00% |
38.93% |
33.99% |
40.30% |
43.15% |
50.93% |
54.67% |
52.87% |
53.15% |
59.37% |
| Debt to EBITDA |
|
1.10 |
0.94 |
2.05 |
2.32 |
2.04 |
2.24 |
2.07 |
1.79 |
2.47 |
2.07 |
2.30 |
| Net Debt to EBITDA |
|
0.75 |
0.78 |
1.88 |
2.10 |
1.79 |
1.66 |
1.14 |
1.10 |
2.15 |
1.59 |
1.92 |
| Long-Term Debt to EBITDA |
|
0.69 |
0.77 |
1.61 |
2.12 |
1.92 |
1.96 |
1.90 |
1.59 |
2.27 |
1.58 |
2.03 |
| Debt to NOPAT |
|
1.69 |
1.37 |
2.97 |
3.32 |
2.66 |
2.91 |
2.63 |
2.51 |
3.36 |
2.78 |
3.07 |
| Net Debt to NOPAT |
|
1.16 |
1.13 |
2.72 |
3.01 |
2.33 |
2.16 |
1.45 |
1.55 |
2.92 |
2.14 |
2.57 |
| Long-Term Debt to NOPAT |
|
1.06 |
1.12 |
2.33 |
3.04 |
2.50 |
2.54 |
2.42 |
2.23 |
3.09 |
2.13 |
2.72 |
| Altman Z-Score |
|
5.89 |
5.36 |
5.38 |
6.43 |
6.67 |
6.82 |
7.80 |
7.68 |
6.32 |
5.25 |
4.74 |
| 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 |
|
2.35 |
2.82 |
2.42 |
3.11 |
3.87 |
3.71 |
4.27 |
3.65 |
3.51 |
2.59 |
3.88 |
| Quick Ratio |
|
0.99 |
1.04 |
0.76 |
1.07 |
1.30 |
1.41 |
2.07 |
1.63 |
1.13 |
0.78 |
1.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
590 |
1,010 |
187 |
473 |
770 |
772 |
811 |
833 |
-798 |
1,019 |
633 |
| Operating Cash Flow to CapEx |
|
502.48% |
476.36% |
570.43% |
510.16% |
661.16% |
640.71% |
1,317.74% |
678.26% |
349.73% |
283.77% |
358.08% |
| Free Cash Flow to Firm to Interest Expense |
|
21.85 |
21.95 |
3.17 |
6.96 |
8.75 |
9.42 |
10.01 |
10.15 |
-8.87 |
8.02 |
5.19 |
| Operating Cash Flow to Interest Expense |
|
22.52 |
11.39 |
11.12 |
9.60 |
9.09 |
8.83 |
10.09 |
11.41 |
7.11 |
5.09 |
4.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.04 |
9.00 |
9.17 |
7.72 |
7.72 |
7.45 |
9.32 |
9.73 |
5.08 |
3.30 |
3.53 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
0.96 |
0.88 |
0.88 |
0.85 |
0.79 |
0.74 |
0.79 |
0.76 |
0.67 |
0.62 |
| Accounts Receivable Turnover |
|
7.11 |
7.02 |
6.91 |
7.03 |
6.85 |
7.30 |
6.84 |
6.49 |
6.44 |
6.56 |
6.32 |
| Inventory Turnover |
|
2.09 |
1.86 |
1.58 |
1.51 |
1.46 |
1.36 |
1.42 |
1.51 |
1.40 |
1.16 |
1.07 |
| Fixed Asset Turnover |
|
7.37 |
6.60 |
5.75 |
5.63 |
5.36 |
5.18 |
5.39 |
5.95 |
5.64 |
5.06 |
4.66 |
| Accounts Payable Turnover |
|
3.94 |
3.74 |
3.66 |
3.70 |
3.75 |
4.11 |
4.07 |
3.89 |
3.76 |
3.46 |
3.54 |
| Days Sales Outstanding (DSO) |
|
51.33 |
51.96 |
52.81 |
51.96 |
53.26 |
49.97 |
53.35 |
56.25 |
56.67 |
55.63 |
57.72 |
| Days Inventory Outstanding (DIO) |
|
175.06 |
196.19 |
231.01 |
241.84 |
250.74 |
268.43 |
257.84 |
242.13 |
260.05 |
315.17 |
340.85 |
| Days Payable Outstanding (DPO) |
|
92.63 |
97.55 |
99.60 |
98.78 |
97.30 |
88.86 |
89.75 |
93.76 |
97.02 |
105.51 |
103.19 |
| Cash Conversion Cycle (CCC) |
|
133.75 |
150.59 |
184.21 |
195.02 |
206.70 |
229.54 |
221.44 |
204.62 |
219.70 |
265.29 |
295.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,711 |
2,800 |
3,337 |
3,633 |
3,780 |
3,902 |
4,065 |
4,138 |
5,804 |
5,901 |
6,158 |
| Invested Capital Turnover |
|
1.54 |
1.46 |
1.26 |
1.21 |
1.15 |
1.12 |
1.14 |
1.24 |
1.08 |
0.91 |
0.84 |
| Increase / (Decrease) in Invested Capital |
|
111 |
89 |
537 |
296 |
147 |
122 |
163 |
73 |
1,666 |
97 |
257 |
| Enterprise Value (EV) |
|
10,827 |
7,434 |
13,511 |
26,679 |
25,650 |
29,071 |
35,360 |
31,914 |
33,276 |
25,087 |
18,583 |
| Market Capitalization |
|
10,014 |
6,196 |
11,544 |
24,362 |
23,517 |
27,144 |
33,951 |
30,513 |
30,740 |
22,703 |
16,297 |
| Book Value per Share |
|
$9.05 |
$7.81 |
$3.57 |
$2.74 |
$3.45 |
$4.13 |
$5.55 |
$5.71 |
$6.82 |
$7.44 |
$8.45 |
| Tangible Book Value per Share |
|
$3.26 |
$1.88 |
($0.06) |
($0.24) |
$0.52 |
$1.22 |
$2.51 |
$2.90 |
$1.35 |
$2.27 |
$3.19 |
| Total Capital |
|
3,088 |
3,063 |
3,519 |
3,872 |
4,087 |
4,577 |
5,215 |
5,006 |
6,181 |
6,617 |
6,726 |
| Total Debt |
|
1,183 |
1,501 |
2,149 |
2,556 |
2,440 |
2,602 |
2,559 |
2,269 |
2,913 |
3,100 |
2,733 |
| Total Long-Term Debt |
|
743 |
1,230 |
1,689 |
2,341 |
2,290 |
2,269 |
2,354 |
2,019 |
2,678 |
2,372 |
2,421 |
| Net Debt |
|
813 |
1,238 |
1,967 |
2,317 |
2,133 |
1,927 |
1,409 |
1,401 |
2,536 |
2,384 |
2,286 |
| Capital Expenditures (CapEx) |
|
121 |
110 |
115 |
128 |
121 |
113 |
62 |
138 |
183 |
228 |
167 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,366 |
1,450 |
1,659 |
1,710 |
1,859 |
2,043 |
2,054 |
2,124 |
2,578 |
2,759 |
2,983 |
| Debt-free Net Working Capital (DFNWC) |
|
1,736 |
1,713 |
1,841 |
1,949 |
2,166 |
2,718 |
3,204 |
2,992 |
2,952 |
3,205 |
3,427 |
| Net Working Capital (NWC) |
|
1,296 |
1,442 |
1,381 |
1,734 |
2,016 |
2,385 |
2,999 |
2,742 |
2,717 |
2,477 |
3,115 |
| Net Nonoperating Expense (NNE) |
|
17 |
32 |
55 |
52 |
82 |
67 |
71 |
68 |
85 |
92 |
21 |
| Net Nonoperating Obligations (NNO) |
|
806 |
1,238 |
1,967 |
2,317 |
2,133 |
1,927 |
1,409 |
1,401 |
2,536 |
2,384 |
2,165 |
| Total Depreciation and Amortization (D&A) |
|
51 |
56 |
58 |
64 |
72 |
74 |
77 |
79 |
80 |
87 |
87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
33.35% |
36.15% |
43.01% |
40.70% |
43.48% |
47.45% |
45.38% |
41.80% |
47.99% |
51.78% |
59.00% |
| Debt-free Net Working Capital to Revenue |
|
42.38% |
42.71% |
47.73% |
46.39% |
50.65% |
63.12% |
70.79% |
58.89% |
54.95% |
60.15% |
67.78% |
| Net Working Capital to Revenue |
|
31.64% |
35.95% |
35.81% |
41.28% |
47.15% |
55.39% |
66.26% |
53.97% |
50.58% |
46.49% |
61.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.96 |
$1.56 |
$1.02 |
$1.49 |
$1.74 |
$1.73 |
$1.89 |
$1.75 |
$1.63 |
$2.15 |
$1.84 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
696.33M |
662.41M |
646.18M |
481.11M |
477.27M |
478.24M |
478.76M |
479.05M |
479.36M |
472.66M |
472.75M |
| Adjusted Diluted Earnings per Share |
|
$0.95 |
$1.55 |
$1.02 |
$1.48 |
$1.73 |
$1.72 |
$1.88 |
$1.74 |
$1.63 |
$2.14 |
$1.84 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
696.33M |
662.41M |
646.18M |
481.11M |
477.27M |
478.24M |
478.76M |
479.05M |
479.36M |
472.66M |
472.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
$1.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
696.33M |
662.41M |
646.18M |
481.11M |
477.27M |
478.24M |
478.76M |
479.05M |
479.36M |
472.66M |
472.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
701 |
751 |
724 |
769 |
917 |
894 |
868 |
906 |
868 |
905 |
938 |
| Normalized NOPAT Margin |
|
17.12% |
18.72% |
18.78% |
18.31% |
21.44% |
20.77% |
19.18% |
17.83% |
16.15% |
16.98% |
18.55% |
| Pre Tax Income Margin |
|
24.46% |
37.12% |
24.19% |
23.26% |
24.37% |
23.43% |
23.88% |
21.92% |
18.93% |
24.36% |
21.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
38.04 |
33.33 |
16.76 |
15.28 |
12.75 |
13.24 |
14.32 |
14.52 |
12.20 |
11.11 |
9.04 |
| NOPAT to Interest Expense |
|
25.97 |
23.88 |
12.27 |
11.31 |
10.42 |
10.91 |
12.02 |
11.05 |
9.64 |
8.78 |
7.29 |
| EBIT Less CapEx to Interest Expense |
|
33.56 |
30.93 |
14.81 |
13.40 |
11.38 |
11.87 |
13.56 |
12.84 |
10.17 |
9.32 |
7.67 |
| NOPAT Less CapEx to Interest Expense |
|
21.48 |
21.49 |
10.33 |
9.43 |
9.04 |
9.53 |
11.26 |
9.36 |
7.61 |
6.99 |
5.93 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.43% |
24.93% |
40.96% |
107.81% |
37.13% |
39.30% |
37.43% |
99.16% |
48.28% |
39.45% |
48.33% |
| Augmented Payout Ratio |
|
104.97% |
128.68% |
124.81% |
107.95% |
61.92% |
39.42% |
37.43% |
99.16% |
48.28% |
78.52% |
48.33% |