| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
116,748,715.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
116,748,715.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.52% |
8.67% |
4.91% |
5.72% |
-0.57% |
13.11% |
4.93% |
6.23% |
11.70% |
7.85% |
7.83% |
| EBITDA Growth |
|
39.16% |
13.40% |
7.10% |
1.17% |
-3.76% |
38.10% |
10.25% |
10.80% |
42.06% |
55.86% |
6.46% |
| EBIT Growth |
|
77.76% |
16.98% |
4.64% |
-2.29% |
-9.43% |
68.39% |
13.28% |
12.41% |
79.09% |
88.70% |
6.90% |
| NOPAT Growth |
|
50.10% |
15.53% |
6.67% |
-1.39% |
-10.51% |
71.00% |
11.06% |
13.78% |
37.04% |
-7.14% |
8.14% |
| Net Income Growth |
|
80.36% |
22.26% |
7.66% |
-0.31% |
-12.21% |
102.56% |
13.76% |
15.78% |
107.27% |
99.86% |
13.66% |
| EPS Growth |
|
80.95% |
22.92% |
7.19% |
-0.37% |
-10.53% |
103.39% |
14.53% |
16.54% |
105.88% |
101.67% |
15.12% |
| Operating Cash Flow Growth |
|
69.68% |
54.18% |
18.18% |
-1.12% |
-102.42% |
24.71% |
73.77% |
-2.95% |
133.71% |
37.22% |
-16.45% |
| Free Cash Flow Firm Growth |
|
105.29% |
173.87% |
126.98% |
20.95% |
-43.90% |
-92.51% |
-28.33% |
-49.37% |
-87.72% |
251.73% |
-84.34% |
| Invested Capital Growth |
|
-3.14% |
-3.00% |
-3.46% |
-3.38% |
-1.10% |
2.76% |
-0.84% |
2.44% |
2.29% |
1.57% |
4.40% |
| Revenue Q/Q Growth |
|
-22.18% |
-1.82% |
22.88% |
12.61% |
-26.81% |
11.69% |
14.00% |
14.00% |
-23.04% |
7.83% |
13.99% |
| EBITDA Q/Q Growth |
|
-52.25% |
-8.95% |
74.50% |
33.36% |
-54.58% |
30.65% |
39.32% |
34.02% |
-41.76% |
43.34% |
-4.84% |
| EBIT Q/Q Growth |
|
-67.74% |
-15.24% |
143.55% |
46.72% |
-70.10% |
57.58% |
63.84% |
45.60% |
-52.36% |
66.03% |
-7.18% |
| NOPAT Q/Q Growth |
|
-66.12% |
-16.56% |
143.57% |
43.23% |
-69.25% |
59.43% |
58.20% |
46.73% |
-62.97% |
8.03% |
84.21% |
| Net Income Q/Q Growth |
|
-71.96% |
-22.66% |
203.98% |
51.24% |
-75.31% |
78.45% |
70.72% |
53.93% |
-55.80% |
72.07% |
-2.92% |
| EPS Q/Q Growth |
|
-72.16% |
-22.37% |
203.39% |
51.96% |
-75.00% |
76.47% |
70.83% |
54.63% |
-55.84% |
72.86% |
-2.48% |
| Operating Cash Flow Q/Q Growth |
|
-108.50% |
406.13% |
9.27% |
247.64% |
-117.41% |
288.61% |
52.26% |
94.15% |
-93.95% |
667.85% |
-7.30% |
| Free Cash Flow Firm Q/Q Growth |
|
-31.67% |
-10.54% |
64.62% |
20.20% |
-68.31% |
-88.06% |
1,475.48% |
-15.07% |
-92.32% |
242.12% |
-29.85% |
| Invested Capital Q/Q Growth |
|
2.95% |
-2.11% |
1.87% |
-5.89% |
5.38% |
1.72% |
-1.70% |
-2.78% |
5.23% |
1.00% |
1.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.86% |
24.75% |
31.23% |
35.55% |
24.45% |
27.90% |
31.78% |
37.27% |
26.59% |
27.63% |
32.09% |
| EBITDA Margin |
|
18.57% |
17.22% |
24.46% |
28.97% |
17.98% |
21.03% |
25.70% |
30.21% |
22.86% |
30.39% |
25.37% |
| Operating Margin |
|
10.37% |
8.85% |
17.54% |
22.70% |
9.45% |
13.26% |
19.04% |
24.14% |
11.88% |
12.02% |
18.40% |
| EBIT Margin |
|
10.22% |
8.83% |
17.49% |
22.79% |
9.31% |
13.14% |
18.88% |
24.12% |
14.93% |
22.99% |
18.72% |
| Profit (Net Income) Margin |
|
6.35% |
5.00% |
12.38% |
16.62% |
5.61% |
8.96% |
13.42% |
18.12% |
10.41% |
16.61% |
14.14% |
| Tax Burden Percent |
|
80.51% |
80.25% |
80.13% |
78.79% |
79.56% |
80.91% |
78.19% |
79.36% |
77.62% |
76.88% |
81.12% |
| Interest Burden Percent |
|
77.17% |
70.65% |
88.31% |
92.58% |
75.70% |
84.29% |
90.88% |
94.66% |
89.80% |
93.96% |
93.14% |
| Effective Tax Rate |
|
19.49% |
19.86% |
19.84% |
21.21% |
20.44% |
19.09% |
21.81% |
20.64% |
22.38% |
23.15% |
18.88% |
| Return on Invested Capital (ROIC) |
|
9.17% |
8.11% |
15.95% |
21.92% |
8.83% |
12.99% |
18.24% |
24.99% |
11.69% |
11.76% |
19.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.39% |
7.30% |
15.12% |
21.13% |
8.03% |
12.16% |
17.41% |
24.24% |
12.29% |
15.86% |
18.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
15.22% |
13.63% |
24.89% |
29.77% |
12.53% |
19.08% |
23.95% |
28.85% |
15.96% |
19.15% |
21.99% |
| Return on Equity (ROE) |
|
24.39% |
21.75% |
40.84% |
51.69% |
21.36% |
32.07% |
42.19% |
53.84% |
27.65% |
30.92% |
41.44% |
| Cash Return on Invested Capital (CROIC) |
|
17.08% |
17.49% |
17.93% |
18.68% |
15.52% |
13.00% |
17.04% |
15.44% |
15.38% |
15.61% |
13.27% |
| Operating Return on Assets (OROA) |
|
7.85% |
6.95% |
13.45% |
18.00% |
7.52% |
10.82% |
15.48% |
19.79% |
12.91% |
19.57% |
16.05% |
| Return on Assets (ROA) |
|
4.88% |
3.94% |
9.52% |
13.13% |
4.53% |
7.38% |
11.00% |
14.87% |
9.00% |
14.14% |
12.13% |
| Return on Common Equity (ROCE) |
|
24.39% |
21.75% |
40.85% |
51.69% |
21.36% |
32.07% |
42.20% |
53.84% |
27.65% |
30.92% |
41.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.77% |
33.08% |
30.84% |
0.00% |
31.14% |
34.07% |
33.10% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
119 |
100 |
243 |
348 |
107 |
170 |
270 |
396 |
147 |
158 |
292 |
| NOPAT Margin |
|
8.35% |
7.10% |
14.06% |
17.89% |
7.52% |
10.73% |
14.89% |
19.16% |
9.22% |
9.24% |
14.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.78% |
0.82% |
0.83% |
0.79% |
0.80% |
0.83% |
0.83% |
0.75% |
-0.60% |
-4.09% |
0.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.74% |
- |
- |
- |
2.90% |
4.64% |
6.70% |
2.48% |
2.62% |
4.82% |
| Cost of Revenue to Revenue |
|
75.14% |
75.25% |
68.77% |
64.45% |
75.55% |
72.10% |
68.22% |
62.73% |
73.41% |
72.37% |
67.91% |
| SG&A Expenses to Revenue |
|
14.49% |
15.90% |
13.68% |
12.85% |
15.00% |
14.65% |
12.74% |
13.13% |
14.72% |
15.61% |
13.69% |
| 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 |
|
14.49% |
15.90% |
13.68% |
12.85% |
15.00% |
14.65% |
12.74% |
13.13% |
14.72% |
15.61% |
13.69% |
| Earnings before Interest and Taxes (EBIT) |
|
146 |
124 |
302 |
443 |
133 |
209 |
342 |
498 |
237 |
394 |
366 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
266 |
242 |
422 |
563 |
256 |
334 |
466 |
624 |
363 |
521 |
496 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.85 |
11.52 |
10.60 |
10.74 |
11.37 |
11.86 |
11.91 |
10.75 |
10.59 |
9.05 |
6.73 |
| 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) |
|
3.35 |
3.77 |
3.75 |
3.58 |
3.86 |
3.95 |
4.19 |
4.14 |
3.95 |
3.63 |
2.59 |
| Price to Earnings (P/E) |
|
31.00 |
34.83 |
34.37 |
33.35 |
36.53 |
34.81 |
35.98 |
34.00 |
30.16 |
24.41 |
17.24 |
| Dividend Yield |
|
1.69% |
1.51% |
1.53% |
1.62% |
1.53% |
1.49% |
1.42% |
1.45% |
1.52% |
1.66% |
2.34% |
| Earnings Yield |
|
3.23% |
2.87% |
2.91% |
3.00% |
2.74% |
2.87% |
2.78% |
2.94% |
3.32% |
4.10% |
5.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.36 |
5.00 |
4.92 |
5.05 |
5.16 |
5.33 |
5.73 |
5.84 |
5.49 |
5.08 |
3.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.91 |
4.30 |
4.27 |
4.05 |
4.37 |
4.46 |
4.65 |
4.53 |
4.38 |
4.02 |
2.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.96 |
18.64 |
18.37 |
17.63 |
19.14 |
18.91 |
19.45 |
18.60 |
17.28 |
14.62 |
10.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.39 |
26.87 |
26.62 |
25.93 |
28.34 |
27.42 |
27.95 |
26.44 |
24.01 |
19.61 |
14.64 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.89 |
34.06 |
33.55 |
32.54 |
35.63 |
34.34 |
35.21 |
33.14 |
31.47 |
29.82 |
22.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.11 |
26.34 |
25.65 |
24.93 |
28.60 |
28.66 |
26.40 |
26.67 |
23.07 |
20.22 |
16.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.12 |
28.13 |
26.97 |
26.55 |
33.08 |
41.54 |
33.46 |
38.31 |
36.10 |
32.79 |
29.35 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.74 |
1.77 |
1.55 |
1.55 |
1.63 |
1.64 |
1.44 |
1.22 |
1.25 |
1.10 |
1.14 |
| Long-Term Debt to Equity |
|
1.74 |
1.77 |
1.55 |
1.55 |
1.63 |
1.64 |
1.44 |
1.04 |
1.06 |
0.93 |
0.97 |
| Financial Leverage |
|
1.81 |
1.87 |
1.65 |
1.41 |
1.56 |
1.57 |
1.38 |
1.19 |
1.30 |
1.21 |
1.16 |
| Leverage Ratio |
|
4.02 |
4.16 |
3.90 |
3.74 |
3.72 |
3.78 |
3.55 |
3.48 |
3.37 |
3.30 |
3.28 |
| Compound Leverage Factor |
|
3.11 |
2.94 |
3.45 |
3.46 |
2.82 |
3.18 |
3.23 |
3.29 |
3.03 |
3.10 |
3.06 |
| Debt to Total Capital |
|
63.54% |
63.86% |
60.78% |
60.74% |
61.91% |
62.13% |
59.04% |
55.05% |
55.46% |
52.43% |
53.38% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.45% |
8.44% |
8.26% |
8.27% |
| Long-Term Debt to Total Capital |
|
63.54% |
63.86% |
60.78% |
60.74% |
61.91% |
62.13% |
59.04% |
46.60% |
47.02% |
44.17% |
45.11% |
| 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 |
|
36.46% |
36.15% |
39.22% |
39.26% |
38.09% |
37.87% |
40.96% |
44.95% |
44.54% |
47.58% |
46.62% |
| Debt to EBITDA |
|
2.57 |
2.50 |
2.36 |
2.25 |
2.42 |
2.32 |
2.12 |
1.94 |
1.84 |
1.61 |
1.61 |
| Net Debt to EBITDA |
|
2.41 |
2.31 |
2.20 |
2.04 |
2.22 |
2.14 |
1.93 |
1.60 |
1.67 |
1.42 |
1.46 |
| Long-Term Debt to EBITDA |
|
2.57 |
2.50 |
2.36 |
2.25 |
2.42 |
2.32 |
2.12 |
1.64 |
1.56 |
1.35 |
1.36 |
| Debt to NOPAT |
|
4.69 |
4.57 |
4.32 |
4.15 |
4.50 |
4.21 |
3.84 |
3.45 |
3.34 |
3.28 |
3.27 |
| Net Debt to NOPAT |
|
4.39 |
4.23 |
4.03 |
3.77 |
4.13 |
3.88 |
3.48 |
2.85 |
3.05 |
2.90 |
2.96 |
| Long-Term Debt to NOPAT |
|
4.69 |
4.57 |
4.32 |
4.15 |
4.50 |
4.21 |
3.84 |
2.92 |
2.83 |
2.76 |
2.76 |
| Altman Z-Score |
|
3.52 |
3.85 |
3.94 |
3.87 |
4.11 |
4.18 |
4.49 |
4.53 |
4.54 |
4.35 |
3.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.44 |
1.40 |
1.39 |
1.08 |
1.39 |
1.35 |
1.32 |
0.98 |
0.93 |
0.97 |
0.94 |
| Quick Ratio |
|
1.24 |
1.20 |
1.25 |
0.96 |
1.22 |
1.19 |
1.19 |
0.88 |
0.80 |
0.82 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
300 |
268 |
441 |
530 |
168 |
20 |
316 |
269 |
21 |
71 |
50 |
| Operating Cash Flow to CapEx |
|
-430.56% |
862.73% |
515.92% |
1,980.77% |
-390.97% |
1,038.16% |
1,527.12% |
1,922.25% |
142.91% |
1,718.52% |
1,049.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.77 |
0.79 |
0.77 |
0.79 |
0.81 |
0.82 |
0.82 |
0.82 |
0.86 |
0.85 |
0.86 |
| Accounts Receivable Turnover |
|
7.07 |
7.21 |
5.66 |
6.38 |
7.17 |
6.92 |
5.76 |
6.43 |
7.59 |
6.82 |
5.85 |
| 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 |
|
42.95 |
44.12 |
43.68 |
42.27 |
42.71 |
44.20 |
43.18 |
41.46 |
43.15 |
44.98 |
45.96 |
| Accounts Payable Turnover |
|
5.59 |
5.53 |
4.84 |
4.13 |
6.04 |
5.59 |
4.90 |
4.12 |
6.01 |
5.30 |
4.63 |
| Days Sales Outstanding (DSO) |
|
51.63 |
50.60 |
64.47 |
57.21 |
50.87 |
52.77 |
63.35 |
56.76 |
48.08 |
53.51 |
62.40 |
| 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) |
|
65.28 |
66.03 |
75.47 |
88.35 |
60.47 |
65.26 |
74.44 |
88.60 |
60.74 |
68.83 |
78.78 |
| Cash Conversion Cycle (CCC) |
|
-13.65 |
-15.43 |
-11.01 |
-31.15 |
-9.60 |
-12.49 |
-11.10 |
-31.84 |
-12.65 |
-15.32 |
-16.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,561 |
5,444 |
5,545 |
5,219 |
5,500 |
5,594 |
5,499 |
5,346 |
5,626 |
5,682 |
5,741 |
| Invested Capital Turnover |
|
1.10 |
1.14 |
1.13 |
1.23 |
1.18 |
1.21 |
1.23 |
1.30 |
1.27 |
1.27 |
1.30 |
| Increase / (Decrease) in Invested Capital |
|
-180 |
-168 |
-199 |
-183 |
-61 |
150 |
-47 |
127 |
126 |
88 |
242 |
| Enterprise Value (EV) |
|
24,254 |
27,199 |
27,307 |
26,332 |
28,389 |
29,793 |
31,489 |
31,238 |
30,887 |
28,852 |
21,892 |
| Market Capitalization |
|
20,806 |
23,823 |
24,028 |
23,282 |
25,096 |
26,428 |
28,372 |
28,547 |
27,897 |
26,050 |
18,969 |
| Book Value per Share |
|
$17.89 |
$17.58 |
$19.25 |
$18.35 |
$18.91 |
$19.06 |
$20.36 |
$22.60 |
$22.50 |
$24.67 |
$24.14 |
| Tangible Book Value per Share |
|
($23.16) |
($23.03) |
($21.24) |
($22.07) |
($22.03) |
($22.35) |
($20.53) |
($19.00) |
($19.66) |
($17.44) |
($17.78) |
| Total Capital |
|
5,795 |
5,721 |
5,781 |
5,523 |
5,792 |
5,884 |
5,816 |
5,907 |
5,916 |
6,052 |
6,046 |
| Total Debt |
|
3,682 |
3,653 |
3,514 |
3,355 |
3,586 |
3,656 |
3,434 |
3,252 |
3,281 |
3,173 |
3,227 |
| Total Long-Term Debt |
|
3,682 |
3,653 |
3,514 |
3,355 |
3,586 |
3,656 |
3,434 |
2,753 |
2,782 |
2,673 |
2,727 |
| Net Debt |
|
3,448 |
3,376 |
3,278 |
3,051 |
3,293 |
3,366 |
3,116 |
2,691 |
2,991 |
2,802 |
2,922 |
| Capital Expenditures (CapEx) |
|
14 |
22 |
40 |
36 |
32 |
23 |
24 |
36 |
30 |
19 |
29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
169 |
115 |
207 |
-185 |
85 |
104 |
84 |
-106 |
94 |
80 |
86 |
| Debt-free Net Working Capital (DFNWC) |
|
403 |
392 |
443 |
119 |
378 |
394 |
401 |
455 |
385 |
451 |
391 |
| Net Working Capital (NWC) |
|
403 |
392 |
443 |
119 |
378 |
394 |
401 |
-44 |
-115 |
-49 |
-109 |
| Net Nonoperating Expense (NNE) |
|
29 |
29 |
29 |
25 |
27 |
28 |
27 |
22 |
-19 |
-126 |
15 |
| Net Nonoperating Obligations (NNO) |
|
3,448 |
3,376 |
3,278 |
3,051 |
3,293 |
3,366 |
3,117 |
2,691 |
2,990 |
2,803 |
2,922 |
| Total Depreciation and Amortization (D&A) |
|
120 |
118 |
120 |
120 |
123 |
125 |
124 |
126 |
126 |
127 |
130 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.72% |
1.83% |
3.24% |
-2.85% |
1.31% |
1.56% |
1.24% |
-1.54% |
1.33% |
1.12% |
1.18% |
| Debt-free Net Working Capital to Revenue |
|
6.49% |
6.21% |
6.92% |
1.83% |
5.81% |
5.90% |
5.93% |
6.61% |
5.45% |
6.28% |
5.34% |
| Net Working Capital to Revenue |
|
6.49% |
6.21% |
6.92% |
1.83% |
5.81% |
5.90% |
5.93% |
-0.64% |
-1.63% |
-0.68% |
-1.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.77 |
$0.60 |
$1.81 |
$2.75 |
$0.68 |
$1.22 |
$2.07 |
$3.20 |
$1.41 |
$2.44 |
$2.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
117.90M |
117.70M |
117.80M |
117.70M |
116.90M |
117.10M |
117.20M |
117.10M |
117M |
116.80M |
116.30M |
| Adjusted Diluted Earnings per Share |
|
$0.76 |
$0.59 |
$1.79 |
$2.72 |
$0.68 |
$1.20 |
$2.05 |
$3.17 |
$1.40 |
$2.42 |
$2.36 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
119.20M |
119.10M |
119.40M |
119.10M |
118.10M |
118.30M |
118.50M |
118.30M |
118M |
117.70M |
117M |
| 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 |
|
117.65M |
117.77M |
118.18M |
116.71M |
116.89M |
117.02M |
117.46M |
117.13M |
116.73M |
116.75M |
115.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
119 |
100 |
243 |
348 |
107 |
170 |
270 |
396 |
147 |
158 |
292 |
| Normalized NOPAT Margin |
|
8.35% |
7.10% |
14.06% |
17.89% |
7.52% |
10.73% |
14.89% |
19.16% |
9.22% |
9.24% |
14.93% |
| Pre Tax Income Margin |
|
7.89% |
6.23% |
15.45% |
21.10% |
7.05% |
11.07% |
17.16% |
22.83% |
13.41% |
21.60% |
17.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
50.90% |
51.24% |
51.38% |
52.74% |
54.73% |
50.68% |
49.90% |
47.92% |
44.54% |
39.63% |
39.42% |
| Augmented Payout Ratio |
|
78.21% |
78.04% |
77.47% |
122.27% |
101.98% |
93.86% |
91.48% |
63.99% |
75.35% |
66.20% |
83.36% |