| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
69,958,056.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
69,958,056.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
15.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
41.98% |
7.56% |
22.82% |
8.18% |
8.85% |
-9.82% |
18.62% |
20.94% |
9.65% |
5.77% |
13.93% |
| EBITDA Growth |
|
27.38% |
11.15% |
38.12% |
14.61% |
-0.80% |
-17.68% |
23.01% |
15.95% |
13.74% |
5.71% |
10.75% |
| EBIT Growth |
|
17.46% |
12.96% |
40.74% |
17.56% |
-0.93% |
-20.22% |
26.10% |
16.54% |
15.92% |
5.97% |
9.81% |
| NOPAT Growth |
|
11.05% |
17.57% |
37.95% |
10.40% |
26.53% |
-24.14% |
21.26% |
15.04% |
13.45% |
5.48% |
7.06% |
| Net Income Growth |
|
-1.70% |
24.82% |
63.62% |
9.63% |
10.30% |
-21.32% |
19.21% |
13.68% |
2.89% |
2.22% |
6.80% |
| EPS Growth |
|
-9.20% |
23.38% |
66.53% |
11.38% |
12.83% |
-18.31% |
23.03% |
24.32% |
6.28% |
5.83% |
7.59% |
| Operating Cash Flow Growth |
|
24.04% |
-6.14% |
-3.98% |
32.84% |
28.64% |
26.72% |
-18.71% |
-36.95% |
178.37% |
-7.64% |
-22.71% |
| Free Cash Flow Firm Growth |
|
130.86% |
-178.72% |
94.37% |
3,036.39% |
-32.76% |
124.72% |
-65.10% |
-28.75% |
303.21% |
-11.22% |
130.63% |
| Invested Capital Growth |
|
-7.04% |
23.42% |
12.28% |
-3.98% |
4.31% |
-12.33% |
5.94% |
10.29% |
-5.83% |
-2.48% |
-30.02% |
| Revenue Q/Q Growth |
|
3.27% |
4.83% |
4.41% |
1.37% |
2.16% |
-3.30% |
6.98% |
2.43% |
1.45% |
2.50% |
4.96% |
| EBITDA Q/Q Growth |
|
-2.61% |
9.28% |
2.29% |
15.01% |
-7.06% |
-2.47% |
3.90% |
2.84% |
2.30% |
3.16% |
2.51% |
| EBIT Q/Q Growth |
|
-4.89% |
9.97% |
2.50% |
18.90% |
-8.61% |
-2.75% |
3.91% |
2.43% |
3.15% |
3.30% |
1.56% |
| NOPAT Q/Q Growth |
|
-8.36% |
8.84% |
29.16% |
-11.59% |
4.66% |
-2.35% |
2.04% |
2.48% |
3.83% |
-1.27% |
5.08% |
| Net Income Q/Q Growth |
|
-13.53% |
10.39% |
33.87% |
2.44% |
-6.91% |
-3.52% |
1.84% |
0.03% |
3.21% |
-0.97% |
1.86% |
| EPS Q/Q Growth |
|
-14.63% |
10.21% |
34.52% |
3.28% |
-6.49% |
-2.29% |
3.20% |
2.39% |
3.53% |
-0.36% |
2.11% |
| Operating Cash Flow Q/Q Growth |
|
-4.11% |
15.03% |
-7.54% |
12.38% |
2.01% |
-7.13% |
39.61% |
-27.15% |
23.54% |
-3.38% |
12.28% |
| Free Cash Flow Firm Q/Q Growth |
|
133.95% |
-15.66% |
-145.27% |
7.12% |
-19.59% |
1.27% |
346.84% |
-50.66% |
176.36% |
-38.29% |
419.72% |
| Invested Capital Q/Q Growth |
|
-5.58% |
-2.61% |
1.68% |
-0.91% |
2.35% |
2.03% |
-4.44% |
2.01% |
-11.29% |
0.40% |
-36.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
80.56% |
74.90% |
75.87% |
79.96% |
79.97% |
75.04% |
80.24% |
77.69% |
78.18% |
78.13% |
78.60% |
| EBITDA Margin |
|
50.83% |
52.52% |
59.07% |
62.58% |
57.03% |
52.06% |
53.98% |
51.75% |
53.69% |
53.65% |
52.15% |
| Operating Margin |
|
39.20% |
41.18% |
39.29% |
44.82% |
46.49% |
40.70% |
43.85% |
42.21% |
44.09% |
44.96% |
44.04% |
| EBIT Margin |
|
39.05% |
41.01% |
47.00% |
51.07% |
46.49% |
41.12% |
43.71% |
42.12% |
44.53% |
44.62% |
43.00% |
| Profit (Net Income) Margin |
|
21.28% |
24.70% |
32.90% |
33.35% |
33.79% |
29.48% |
29.63% |
27.85% |
26.13% |
25.25% |
23.67% |
| Tax Burden Percent |
|
67.62% |
70.36% |
82.83% |
74.10% |
83.04% |
79.80% |
75.71% |
74.81% |
74.10% |
72.47% |
69.53% |
| Interest Burden Percent |
|
80.60% |
85.59% |
84.52% |
88.11% |
87.53% |
89.84% |
89.51% |
88.36% |
79.18% |
78.10% |
79.18% |
| Effective Tax Rate |
|
32.38% |
29.64% |
17.17% |
25.90% |
16.96% |
20.20% |
24.29% |
25.19% |
25.90% |
27.53% |
30.47% |
| Return on Invested Capital (ROIC) |
|
8.57% |
9.36% |
11.01% |
11.73% |
14.83% |
11.74% |
14.80% |
15.73% |
17.53% |
19.30% |
24.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.07% |
6.48% |
11.26% |
11.82% |
11.04% |
9.41% |
11.68% |
12.67% |
11.52% |
10.97% |
8.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.73% |
5.94% |
10.88% |
11.40% |
10.56% |
8.19% |
12.19% |
19.56% |
16.19% |
11.93% |
4.45% |
| Return on Equity (ROE) |
|
13.30% |
15.30% |
21.90% |
23.13% |
25.39% |
19.93% |
26.98% |
35.29% |
33.72% |
31.23% |
29.07% |
| Cash Return on Invested Capital (CROIC) |
|
15.87% |
-11.61% |
-0.56% |
15.79% |
10.61% |
24.88% |
9.03% |
5.94% |
23.54% |
21.81% |
59.95% |
| Operating Return on Assets (OROA) |
|
8.10% |
8.58% |
10.09% |
11.04% |
10.50% |
8.38% |
10.07% |
10.50% |
11.32% |
10.61% |
8.78% |
| Return on Assets (ROA) |
|
4.42% |
5.17% |
7.07% |
7.21% |
7.63% |
6.01% |
6.83% |
6.94% |
6.64% |
6.00% |
4.83% |
| Return on Common Equity (ROCE) |
|
13.30% |
15.30% |
21.90% |
23.13% |
25.39% |
19.93% |
26.98% |
35.29% |
33.72% |
31.11% |
27.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.81% |
14.67% |
20.13% |
24.29% |
24.12% |
20.99% |
29.29% |
37.55% |
29.91% |
32.15% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
451 |
531 |
732 |
808 |
1,023 |
776 |
941 |
1,082 |
1,228 |
1,295 |
1,387 |
| NOPAT Margin |
|
26.51% |
28.97% |
32.54% |
33.21% |
38.61% |
32.48% |
33.20% |
31.58% |
32.67% |
32.58% |
30.62% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.50% |
2.89% |
-0.25% |
-0.10% |
3.78% |
2.33% |
3.12% |
3.06% |
6.01% |
8.33% |
16.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
11.30% |
12.27% |
11.62% |
9.95% |
| Cost of Revenue to Revenue |
|
19.44% |
25.10% |
24.13% |
20.04% |
20.03% |
24.96% |
19.76% |
22.31% |
21.82% |
21.87% |
21.40% |
| SG&A Expenses to Revenue |
|
30.25% |
22.66% |
24.82% |
23.50% |
23.11% |
23.75% |
26.39% |
26.06% |
25.11% |
25.10% |
26.76% |
| 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 |
|
41.36% |
33.72% |
36.59% |
35.14% |
33.48% |
34.34% |
36.40% |
35.48% |
34.09% |
33.17% |
34.56% |
| Earnings before Interest and Taxes (EBIT) |
|
665 |
751 |
1,057 |
1,243 |
1,231 |
982 |
1,239 |
1,444 |
1,673 |
1,773 |
1,947 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
866 |
962 |
1,329 |
1,523 |
1,511 |
1,244 |
1,530 |
1,774 |
2,017 |
2,133 |
2,361 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.65 |
4.26 |
4.69 |
6.83 |
6.73 |
6.78 |
6.34 |
5.33 |
6.22 |
7.56 |
5.42 |
| 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) |
|
7.74 |
7.17 |
7.66 |
9.38 |
9.43 |
9.53 |
6.41 |
3.95 |
5.43 |
5.94 |
4.65 |
| Price to Earnings (P/E) |
|
36.35 |
29.03 |
23.28 |
28.12 |
27.90 |
32.31 |
21.65 |
14.20 |
20.78 |
23.50 |
19.68 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
2.75% |
3.44% |
4.30% |
3.56% |
3.58% |
3.09% |
4.62% |
7.04% |
4.81% |
4.25% |
5.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.04 |
2.60 |
2.93 |
3.88 |
4.02 |
4.14 |
3.34 |
2.53 |
3.52 |
4.09 |
4.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.05 |
8.91 |
9.15 |
10.78 |
10.68 |
10.71 |
7.71 |
5.32 |
6.36 |
6.82 |
4.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.81 |
16.95 |
15.50 |
17.22 |
18.73 |
20.56 |
14.28 |
10.27 |
11.86 |
12.71 |
9.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
23.18 |
21.71 |
19.48 |
21.10 |
22.98 |
26.03 |
17.64 |
12.62 |
14.29 |
15.28 |
11.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
34.15 |
30.74 |
28.12 |
32.45 |
27.67 |
32.96 |
23.23 |
16.84 |
19.48 |
20.92 |
15.73 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.43 |
23.03 |
30.28 |
29.03 |
24.35 |
17.37 |
18.25 |
24.14 |
11.38 |
13.96 |
14.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.45 |
0.00 |
0.00 |
24.11 |
38.68 |
15.56 |
38.08 |
44.56 |
14.51 |
18.51 |
6.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.04 |
1.25 |
1.23 |
1.44 |
1.36 |
1.28 |
2.09 |
2.77 |
2.05 |
2.54 |
2.37 |
| Long-Term Debt to Equity |
|
0.73 |
0.82 |
0.79 |
0.82 |
0.89 |
0.92 |
1.56 |
1.86 |
1.40 |
1.66 |
1.57 |
| Financial Leverage |
|
0.93 |
0.92 |
0.97 |
0.96 |
0.96 |
0.87 |
1.04 |
1.54 |
1.41 |
1.09 |
0.53 |
| Leverage Ratio |
|
3.01 |
2.96 |
3.10 |
3.21 |
3.33 |
3.32 |
3.95 |
5.08 |
5.08 |
5.20 |
6.02 |
| Compound Leverage Factor |
|
2.43 |
2.54 |
2.62 |
2.83 |
2.91 |
2.98 |
3.54 |
4.49 |
4.02 |
4.06 |
4.76 |
| Debt to Total Capital |
|
50.91% |
55.58% |
55.14% |
59.06% |
57.57% |
56.19% |
67.59% |
73.47% |
67.19% |
71.76% |
70.28% |
| Short-Term Debt to Total Capital |
|
15.18% |
19.25% |
19.73% |
25.38% |
19.97% |
15.74% |
17.16% |
24.16% |
21.26% |
24.86% |
23.51% |
| Long-Term Debt to Total Capital |
|
35.73% |
36.32% |
35.41% |
33.68% |
37.61% |
40.45% |
50.43% |
49.31% |
45.94% |
46.90% |
46.77% |
| 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% |
0.21% |
2.42% |
| Common Equity to Total Capital |
|
49.09% |
44.42% |
44.86% |
40.94% |
42.43% |
43.81% |
32.41% |
26.53% |
32.81% |
28.02% |
27.29% |
| Debt to EBITDA |
|
3.39 |
4.01 |
3.40 |
3.16 |
3.33 |
3.46 |
3.91 |
3.97 |
3.33 |
3.75 |
4.24 |
| Net Debt to EBITDA |
|
2.59 |
3.30 |
2.52 |
2.24 |
2.21 |
2.27 |
2.40 |
2.63 |
1.74 |
1.63 |
0.17 |
| Long-Term Debt to EBITDA |
|
2.38 |
2.62 |
2.18 |
1.80 |
2.18 |
2.49 |
2.92 |
2.66 |
2.28 |
2.45 |
2.82 |
| Debt to NOPAT |
|
6.50 |
7.27 |
6.17 |
5.96 |
4.93 |
5.55 |
6.35 |
6.50 |
5.48 |
6.17 |
7.21 |
| Net Debt to NOPAT |
|
4.97 |
5.99 |
4.58 |
4.22 |
3.26 |
3.63 |
3.91 |
4.32 |
2.86 |
2.69 |
0.29 |
| Long-Term Debt to NOPAT |
|
4.56 |
4.75 |
3.96 |
3.40 |
3.22 |
3.99 |
4.74 |
4.36 |
3.74 |
4.04 |
4.80 |
| Altman Z-Score |
|
2.32 |
1.88 |
2.17 |
2.74 |
2.86 |
2.92 |
2.22 |
2.01 |
2.36 |
2.22 |
1.51 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.37% |
5.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.87 |
0.77 |
0.87 |
0.86 |
1.03 |
1.00 |
1.04 |
1.01 |
1.04 |
1.00 |
0.98 |
| Quick Ratio |
|
0.76 |
0.69 |
0.77 |
0.74 |
0.85 |
0.76 |
0.84 |
0.79 |
0.71 |
0.57 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
836 |
-658 |
-37 |
1,088 |
732 |
1,644 |
574 |
409 |
1,649 |
1,464 |
3,376 |
| Operating Cash Flow to CapEx |
|
1,801.99% |
1,200.15% |
970.22% |
1,109.98% |
1,545.92% |
1,877.70% |
1,073.31% |
498.45% |
1,365.95% |
1,107.78% |
747.13% |
| Free Cash Flow to Firm to Interest Expense |
|
11.71 |
-9.15 |
-0.34 |
7.74 |
4.88 |
12.67 |
4.42 |
2.45 |
4.73 |
3.77 |
8.33 |
| Operating Cash Flow to Interest Expense |
|
10.58 |
9.85 |
6.16 |
6.43 |
7.74 |
11.34 |
9.22 |
4.53 |
6.03 |
5.00 |
3.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.99 |
9.03 |
5.52 |
5.85 |
7.24 |
10.74 |
8.36 |
3.62 |
5.59 |
4.55 |
3.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.21 |
0.21 |
0.21 |
0.22 |
0.23 |
0.20 |
0.23 |
0.25 |
0.25 |
0.24 |
0.20 |
| Accounts Receivable Turnover |
|
1.31 |
1.20 |
1.12 |
1.07 |
1.09 |
1.04 |
1.14 |
1.09 |
1.10 |
1.16 |
1.23 |
| 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 |
|
22.07 |
16.41 |
13.95 |
13.29 |
13.72 |
11.88 |
12.92 |
12.91 |
11.78 |
11.03 |
10.65 |
| Accounts Payable Turnover |
|
0.48 |
0.51 |
0.42 |
0.38 |
0.45 |
0.52 |
0.46 |
0.51 |
0.51 |
0.54 |
0.62 |
| Days Sales Outstanding (DSO) |
|
278.84 |
303.51 |
326.46 |
340.69 |
334.28 |
351.94 |
320.60 |
333.52 |
331.24 |
316.00 |
297.51 |
| 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) |
|
764.13 |
722.82 |
870.47 |
956.09 |
814.11 |
705.09 |
802.23 |
710.06 |
710.93 |
671.01 |
590.33 |
| Cash Conversion Cycle (CCC) |
|
-485.29 |
-419.32 |
-544.01 |
-615.40 |
-479.83 |
-353.16 |
-481.63 |
-376.55 |
-379.68 |
-355.01 |
-292.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,074 |
6,262 |
7,031 |
6,752 |
7,043 |
6,175 |
6,542 |
7,215 |
6,794 |
6,626 |
4,636 |
| Invested Capital Turnover |
|
0.32 |
0.32 |
0.34 |
0.35 |
0.38 |
0.36 |
0.45 |
0.50 |
0.54 |
0.59 |
0.80 |
| Increase / (Decrease) in Invested Capital |
|
-384 |
1,188 |
769 |
-280 |
291 |
-868 |
367 |
673 |
-421 |
-169 |
-1,989 |
| Enterprise Value (EV) |
|
15,416 |
16,310 |
20,589 |
26,227 |
28,300 |
25,574 |
21,850 |
18,220 |
23,917 |
27,095 |
21,805 |
| Market Capitalization |
|
13,173 |
13,132 |
17,234 |
22,816 |
24,969 |
22,754 |
18,175 |
13,547 |
20,406 |
23,592 |
21,052 |
| Book Value per Share |
|
$30.71 |
$33.24 |
$41.05 |
$27.19 |
$42.77 |
$40.23 |
$35.30 |
$34.46 |
$45.46 |
$44.79 |
$55.52 |
| Tangible Book Value per Share |
|
($31.46) |
($40.57) |
($42.03) |
($29.38) |
($39.91) |
($41.72) |
($56.01) |
($64.96) |
($61.61) |
($75.64) |
($98.90) |
| Total Capital |
|
5,765 |
6,942 |
8,195 |
8,159 |
8,748 |
7,659 |
8,844 |
9,578 |
10,005 |
11,142 |
14,230 |
| Total Debt |
|
2,935 |
3,858 |
4,519 |
4,819 |
5,037 |
4,303 |
5,978 |
7,037 |
6,723 |
7,996 |
10,002 |
| Total Long-Term Debt |
|
2,060 |
2,522 |
2,902 |
2,748 |
3,290 |
3,098 |
4,460 |
4,723 |
4,596 |
5,226 |
6,656 |
| Net Debt |
|
2,244 |
3,178 |
3,355 |
3,411 |
3,331 |
2,819 |
3,675 |
4,673 |
3,512 |
3,480 |
408 |
| Capital Expenditures (CapEx) |
|
42 |
59 |
70 |
81 |
75 |
78 |
112 |
151 |
154 |
175 |
201 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-42 |
-76 |
-60 |
86 |
227 |
-283 |
-535 |
88 |
-756 |
-1,718 |
-5,980 |
| Debt-free Net Working Capital (DFNWC) |
|
572 |
568 |
1,071 |
1,451 |
1,902 |
1,194 |
1,715 |
2,377 |
2,385 |
2,738 |
3,012 |
| Net Working Capital (NWC) |
|
-303 |
-769 |
-546 |
-619 |
156 |
-12 |
198 |
63 |
259 |
-32 |
-333 |
| Net Nonoperating Expense (NNE) |
|
89 |
78 |
-8.14 |
-3.28 |
128 |
72 |
101 |
128 |
246 |
291 |
315 |
| Net Nonoperating Obligations (NNO) |
|
2,244 |
3,178 |
3,355 |
3,411 |
3,331 |
2,819 |
3,675 |
4,673 |
3,512 |
3,480 |
408 |
| Total Depreciation and Amortization (D&A) |
|
201 |
211 |
272 |
280 |
279 |
261 |
291 |
330 |
344 |
359 |
414 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.49% |
-4.14% |
-2.67% |
3.55% |
8.57% |
-11.84% |
-18.89% |
2.56% |
-20.13% |
-43.23% |
-132.05% |
| Debt-free Net Working Capital to Revenue |
|
33.61% |
31.01% |
47.60% |
59.64% |
71.82% |
49.97% |
60.53% |
69.35% |
63.48% |
68.89% |
66.52% |
| Net Working Capital to Revenue |
|
-17.78% |
-41.97% |
-24.26% |
-25.45% |
5.87% |
-0.50% |
6.98% |
1.83% |
6.88% |
-0.81% |
-7.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.94 |
$4.89 |
$8.12 |
$9.14 |
$10.36 |
$8.38 |
$10.23 |
$12.62 |
$13.42 |
$14.27 |
$15.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
92.02M |
92.60M |
91.13M |
88.75M |
86.40M |
84.01M |
82.06M |
75.60M |
73.16M |
70.33M |
70.14M |
| Adjusted Diluted Earnings per Share |
|
$3.85 |
$4.75 |
$7.91 |
$8.81 |
$9.94 |
$8.12 |
$9.99 |
$12.42 |
$13.20 |
$13.97 |
$15.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
94.14M |
95.21M |
93.59M |
92.15M |
90.07M |
86.72M |
84.06M |
76.86M |
74.39M |
71.85M |
71.06M |
| 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 |
|
92.62M |
91.89M |
89.81M |
85.86M |
85.43M |
166.83M |
155.77M |
73.49M |
71.85M |
70.25M |
68.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
451 |
531 |
732 |
808 |
1,023 |
776 |
941 |
1,082 |
1,228 |
1,272 |
1,357 |
| Normalized NOPAT Margin |
|
26.51% |
28.97% |
32.54% |
33.21% |
38.61% |
32.48% |
33.20% |
31.58% |
32.67% |
32.01% |
29.97% |
| Pre Tax Income Margin |
|
31.48% |
35.10% |
39.72% |
45.00% |
40.69% |
36.94% |
39.13% |
37.22% |
35.26% |
34.85% |
34.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.32 |
10.45 |
9.57 |
8.84 |
8.21 |
7.57 |
9.54 |
8.67 |
4.80 |
4.57 |
4.80 |
| NOPAT to Interest Expense |
|
6.33 |
7.38 |
6.63 |
5.75 |
6.82 |
5.98 |
7.24 |
6.50 |
3.52 |
3.34 |
3.42 |
| EBIT Less CapEx to Interest Expense |
|
8.73 |
9.63 |
8.94 |
8.26 |
7.71 |
6.96 |
8.68 |
7.76 |
4.36 |
4.12 |
4.31 |
| NOPAT Less CapEx to Interest Expense |
|
5.74 |
6.56 |
5.99 |
5.17 |
6.31 |
5.37 |
6.38 |
5.59 |
3.08 |
2.89 |
2.92 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
41.49% |
54.36% |
118.14% |
77.64% |
120.69% |
161.49% |
147.25% |
69.95% |
128.32% |
73.03% |