| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,118,871.00 |
220,226,320.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,118,871.00 |
220,226,320.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.94 |
2.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.42% |
-3.38% |
6.11% |
4.23% |
5.05% |
4.52% |
5.26% |
5.07% |
4.58% |
- |
3.36% |
| EBITDA Growth |
|
-29.30% |
-28.69% |
-17.44% |
-12.43% |
-12.05% |
-31.75% |
6.49% |
8.05% |
21.26% |
- |
9.70% |
| EBIT Growth |
|
-41.03% |
-37.88% |
-26.29% |
-20.56% |
-25.30% |
-49.24% |
5.50% |
8.27% |
31.52% |
- |
10.83% |
| NOPAT Growth |
|
-39.96% |
-35.32% |
-27.69% |
-20.00% |
-27.08% |
-46.83% |
5.38% |
6.67% |
30.88% |
- |
8.65% |
| Net Income Growth |
|
-47.50% |
-39.04% |
-29.37% |
-20.19% |
-28.86% |
-52.41% |
7.87% |
9.95% |
43.82% |
- |
13.32% |
| EPS Growth |
|
-45.92% |
-38.51% |
-29.49% |
-20.19% |
-29.37% |
-52.20% |
7.88% |
9.41% |
43.82% |
- |
12.36% |
| Operating Cash Flow Growth |
|
138.30% |
28.98% |
247.33% |
84.64% |
-24.17% |
-15.68% |
27.62% |
-2.15% |
85.09% |
- |
-15.46% |
| Free Cash Flow Firm Growth |
|
7.63% |
57.55% |
102.64% |
137.83% |
139.21% |
227.61% |
2,182.61% |
63.95% |
170.27% |
- |
-9.28% |
| Invested Capital Growth |
|
13.32% |
8.57% |
2.87% |
-1.50% |
-1.73% |
-3.73% |
-5.07% |
-4.36% |
-7.41% |
- |
-4.22% |
| Revenue Q/Q Growth |
|
-1.04% |
1.70% |
0.56% |
2.99% |
-0.26% |
1.19% |
1.28% |
2.80% |
-0.73% |
- |
-1.14% |
| EBITDA Q/Q Growth |
|
-27.94% |
23.67% |
-3.02% |
1.33% |
-27.63% |
-4.03% |
51.31% |
2.82% |
-18.78% |
- |
3.73% |
| EBIT Q/Q Growth |
|
-37.39% |
33.72% |
-5.79% |
0.71% |
-41.12% |
-9.14% |
95.82% |
3.35% |
-28.48% |
- |
5.32% |
| NOPAT Q/Q Growth |
|
-36.13% |
35.93% |
-9.62% |
1.96% |
-41.79% |
-0.89% |
79.14% |
3.21% |
-28.58% |
- |
1.22% |
| Net Income Q/Q Growth |
|
-41.08% |
45.45% |
-9.58% |
2.99% |
-47.48% |
-2.70% |
104.97% |
4.97% |
-31.30% |
- |
4.18% |
| EPS Q/Q Growth |
|
-40.85% |
44.44% |
-9.34% |
3.03% |
-47.65% |
-2.25% |
104.60% |
4.49% |
-31.18% |
- |
3.63% |
| Operating Cash Flow Q/Q Growth |
|
33.55% |
32.78% |
-30.11% |
48.98% |
-45.15% |
47.65% |
5.78% |
14.23% |
3.75% |
- |
-12.20% |
| Free Cash Flow Firm Q/Q Growth |
|
26.20% |
52.53% |
108.43% |
1,180.31% |
-23.50% |
54.51% |
50.84% |
-8.04% |
26.10% |
- |
-18.45% |
| Invested Capital Q/Q Growth |
|
0.28% |
-0.49% |
0.45% |
-1.73% |
0.04% |
-2.51% |
-0.96% |
-0.99% |
-3.14% |
- |
0.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.01% |
29.48% |
30.18% |
29.96% |
28.83% |
29.40% |
30.96% |
31.34% |
29.90% |
- |
31.62% |
| EBITDA Margin |
|
6.69% |
8.14% |
7.85% |
7.73% |
5.61% |
5.32% |
7.94% |
7.94% |
6.50% |
- |
8.43% |
| Operating Margin |
|
4.47% |
5.88% |
5.51% |
5.39% |
3.18% |
2.86% |
5.52% |
5.55% |
4.00% |
- |
5.92% |
| EBIT Margin |
|
4.47% |
5.88% |
5.51% |
5.39% |
3.18% |
2.86% |
5.52% |
5.55% |
4.00% |
- |
5.92% |
| Profit (Net Income) Margin |
|
2.85% |
4.08% |
3.66% |
3.66% |
1.93% |
1.86% |
3.76% |
3.84% |
2.65% |
- |
4.12% |
| Tax Burden Percent |
|
78.66% |
79.96% |
76.70% |
77.66% |
76.78% |
83.76% |
76.62% |
76.52% |
76.41% |
- |
75.11% |
| Interest Burden Percent |
|
81.02% |
86.70% |
86.74% |
87.61% |
79.05% |
77.60% |
88.79% |
90.31% |
86.87% |
- |
92.60% |
| Effective Tax Rate |
|
21.34% |
20.04% |
23.30% |
22.34% |
23.22% |
16.24% |
23.38% |
23.48% |
23.59% |
- |
24.89% |
| Return on Invested Capital (ROIC) |
|
10.99% |
14.33% |
12.68% |
12.63% |
7.45% |
7.49% |
13.45% |
13.87% |
10.24% |
- |
15.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.95% |
13.39% |
11.84% |
11.80% |
6.62% |
6.55% |
12.57% |
13.00% |
9.35% |
- |
14.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.87% |
14.26% |
12.11% |
11.07% |
6.01% |
5.44% |
9.54% |
8.72% |
5.78% |
- |
7.19% |
| Return on Equity (ROE) |
|
20.86% |
28.60% |
24.79% |
23.70% |
13.46% |
12.94% |
22.99% |
22.59% |
16.02% |
- |
22.72% |
| Cash Return on Invested Capital (CROIC) |
|
4.88% |
6.89% |
10.60% |
14.06% |
13.58% |
14.13% |
15.73% |
15.36% |
19.37% |
- |
18.37% |
| Operating Return on Assets (OROA) |
|
5.85% |
7.60% |
7.11% |
6.87% |
4.11% |
3.74% |
7.33% |
7.29% |
5.33% |
- |
8.13% |
| Return on Assets (ROA) |
|
3.73% |
5.27% |
4.73% |
4.67% |
2.50% |
2.43% |
4.98% |
5.03% |
3.54% |
- |
5.66% |
| Return on Common Equity (ROCE) |
|
20.86% |
28.60% |
24.79% |
23.70% |
13.46% |
12.94% |
22.99% |
22.59% |
16.02% |
- |
22.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.74% |
0.00% |
21.57% |
19.50% |
18.19% |
0.00% |
14.98% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
341 |
463 |
419 |
427 |
249 |
246 |
441 |
456 |
325 |
474 |
480 |
| NOPAT Margin |
|
3.52% |
4.70% |
4.23% |
4.18% |
2.44% |
2.39% |
4.23% |
4.25% |
3.06% |
- |
4.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.04% |
0.94% |
0.84% |
0.83% |
0.83% |
0.94% |
0.89% |
0.86% |
0.89% |
- |
0.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.37% |
- |
- |
- |
1.81% |
3.28% |
3.31% |
2.44% |
3.62% |
3.57% |
| Cost of Revenue to Revenue |
|
70.99% |
70.52% |
69.82% |
70.04% |
71.17% |
70.60% |
69.04% |
68.66% |
70.10% |
- |
68.38% |
| SG&A Expenses to Revenue |
|
24.54% |
23.60% |
24.67% |
24.58% |
25.65% |
26.55% |
25.44% |
25.79% |
25.90% |
- |
25.70% |
| 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 |
|
24.54% |
23.60% |
24.67% |
24.58% |
25.65% |
26.55% |
25.44% |
25.79% |
25.90% |
- |
25.70% |
| Earnings before Interest and Taxes (EBIT) |
|
433 |
580 |
546 |
550 |
324 |
294 |
576 |
595 |
426 |
606 |
639 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
649 |
803 |
778 |
789 |
571 |
548 |
829 |
852 |
692 |
877 |
909 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.98 |
4.33 |
4.30 |
3.68 |
2.45 |
2.11 |
2.58 |
2.98 |
2.65 |
- |
2.85 |
| Price to Tangible Book Value (P/TBV) |
|
28.09 |
24.12 |
20.57 |
15.53 |
9.97 |
8.33 |
9.17 |
9.65 |
8.20 |
- |
7.63 |
| Price to Revenue (P/Rev) |
|
0.66 |
0.75 |
0.77 |
0.67 |
0.45 |
0.38 |
0.48 |
0.57 |
0.52 |
- |
0.59 |
| Price to Earnings (P/E) |
|
13.38 |
17.58 |
19.91 |
18.89 |
13.46 |
13.89 |
17.21 |
20.05 |
17.00 |
- |
16.11 |
| Dividend Yield |
|
1.98% |
1.77% |
1.72% |
1.94% |
2.89% |
3.32% |
2.61% |
2.17% |
2.39% |
- |
2.06% |
| Earnings Yield |
|
7.48% |
5.69% |
5.02% |
5.29% |
7.43% |
7.20% |
5.81% |
4.99% |
5.88% |
- |
6.21% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.45 |
2.70 |
2.74 |
2.49 |
1.82 |
1.65 |
1.97 |
2.27 |
2.12 |
- |
2.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.83 |
0.92 |
0.93 |
0.82 |
0.59 |
0.52 |
0.60 |
0.68 |
0.61 |
- |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.98 |
10.82 |
11.61 |
10.77 |
8.05 |
7.79 |
9.05 |
10.12 |
8.77 |
- |
8.53 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.60 |
14.58 |
16.14 |
15.42 |
11.85 |
12.21 |
14.19 |
15.84 |
13.54 |
- |
12.54 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.97 |
18.60 |
20.68 |
19.71 |
15.20 |
15.63 |
18.18 |
20.39 |
17.46 |
- |
16.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.91 |
14.91 |
12.69 |
9.80 |
7.53 |
6.99 |
7.79 |
8.98 |
7.08 |
- |
8.11 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.29 |
40.76 |
26.20 |
17.59 |
13.25 |
11.43 |
12.16 |
14.47 |
10.52 |
- |
12.55 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.11 |
1.04 |
1.00 |
0.96 |
0.85 |
0.84 |
0.75 |
0.72 |
0.63 |
- |
0.52 |
| Long-Term Debt to Equity |
|
1.00 |
0.92 |
0.89 |
0.86 |
0.78 |
0.77 |
0.74 |
0.71 |
0.63 |
- |
0.52 |
| Financial Leverage |
|
0.99 |
1.07 |
1.02 |
0.94 |
0.91 |
0.83 |
0.76 |
0.67 |
0.62 |
- |
0.49 |
| Leverage Ratio |
|
4.75 |
4.87 |
4.70 |
4.59 |
4.50 |
4.37 |
4.22 |
4.16 |
4.07 |
- |
3.79 |
| Compound Leverage Factor |
|
3.85 |
4.22 |
4.08 |
4.02 |
3.56 |
3.39 |
3.74 |
3.75 |
3.53 |
- |
3.51 |
| Debt to Total Capital |
|
52.71% |
50.91% |
49.97% |
49.10% |
45.95% |
45.70% |
42.72% |
41.76% |
38.55% |
- |
34.10% |
| Short-Term Debt to Total Capital |
|
5.50% |
5.59% |
5.50% |
5.39% |
3.82% |
3.81% |
0.15% |
0.14% |
0.12% |
- |
0.10% |
| Long-Term Debt to Total Capital |
|
47.21% |
45.32% |
44.47% |
43.71% |
42.13% |
41.89% |
42.57% |
41.62% |
38.43% |
- |
34.00% |
| 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 |
|
47.29% |
49.09% |
50.03% |
50.90% |
54.05% |
54.30% |
57.28% |
58.24% |
61.45% |
- |
65.90% |
| Debt to EBITDA |
|
1.99 |
2.12 |
2.23 |
2.32 |
2.12 |
2.32 |
2.10 |
2.05 |
1.76 |
- |
1.37 |
| Net Debt to EBITDA |
|
1.89 |
1.96 |
2.00 |
1.92 |
1.94 |
1.98 |
1.79 |
1.59 |
1.33 |
- |
0.97 |
| Long-Term Debt to EBITDA |
|
1.78 |
1.89 |
1.99 |
2.07 |
1.95 |
2.13 |
2.09 |
2.05 |
1.75 |
- |
1.37 |
| Debt to NOPAT |
|
3.31 |
3.65 |
3.98 |
4.24 |
4.01 |
4.66 |
4.22 |
4.13 |
3.50 |
- |
2.64 |
| Net Debt to NOPAT |
|
3.15 |
3.37 |
3.57 |
3.50 |
3.66 |
3.96 |
3.59 |
3.21 |
2.66 |
- |
1.86 |
| Long-Term Debt to NOPAT |
|
2.97 |
3.25 |
3.54 |
3.78 |
3.67 |
4.27 |
4.20 |
4.12 |
3.49 |
- |
2.63 |
| Altman Z-Score |
|
2.13 |
2.22 |
2.27 |
2.16 |
1.95 |
1.93 |
2.12 |
2.22 |
2.15 |
- |
2.34 |
| 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 |
|
1.22 |
1.19 |
1.22 |
1.22 |
1.15 |
1.19 |
1.23 |
1.25 |
1.17 |
- |
1.17 |
| Quick Ratio |
|
0.05 |
0.08 |
0.11 |
0.17 |
0.08 |
0.14 |
0.13 |
0.19 |
0.17 |
- |
0.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,220 |
-579 |
49 |
625 |
478 |
739 |
1,114 |
1,025 |
1,292 |
1,240 |
1,011 |
| Operating Cash Flow to CapEx |
|
151.92% |
207.16% |
194.57% |
280.15% |
159.16% |
295.15% |
291.74% |
241.25% |
321.05% |
- |
205.92% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
9.16 |
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 |
4.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.31 |
1.29 |
1.29 |
1.28 |
1.29 |
1.31 |
1.33 |
1.31 |
1.33 |
- |
1.37 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
3.73 |
3.92 |
3.86 |
3.84 |
3.91 |
4.17 |
4.27 |
4.28 |
4.26 |
- |
4.51 |
| Fixed Asset Turnover |
|
7.25 |
6.83 |
6.77 |
6.67 |
6.59 |
6.61 |
6.61 |
6.58 |
6.59 |
- |
6.76 |
| Accounts Payable Turnover |
|
6.96 |
7.56 |
7.69 |
7.39 |
7.35 |
7.71 |
7.90 |
7.42 |
7.03 |
- |
7.29 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
97.74 |
93.07 |
94.68 |
95.04 |
93.44 |
87.47 |
85.47 |
85.38 |
85.75 |
- |
81.01 |
| Days Payable Outstanding (DPO) |
|
52.43 |
48.31 |
47.45 |
49.38 |
49.69 |
47.36 |
46.19 |
49.18 |
51.93 |
- |
50.09 |
| Cash Conversion Cycle (CCC) |
|
45.31 |
44.76 |
47.23 |
45.65 |
43.75 |
40.11 |
39.28 |
36.20 |
33.82 |
- |
30.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
13,277 |
13,212 |
13,271 |
13,042 |
13,048 |
12,720 |
12,598 |
12,473 |
12,081 |
11,954 |
12,067 |
| Invested Capital Turnover |
|
3.12 |
3.05 |
3.00 |
3.02 |
3.05 |
3.13 |
3.18 |
3.26 |
3.35 |
- |
3.49 |
| Increase / (Decrease) in Invested Capital |
|
1,560 |
1,042 |
370 |
-198 |
-230 |
-492 |
-673 |
-569 |
-967 |
-766 |
-531 |
| Enterprise Value (EV) |
|
32,487 |
35,668 |
36,336 |
32,519 |
23,685 |
20,934 |
24,756 |
28,345 |
25,610 |
- |
28,424 |
| Market Capitalization |
|
25,662 |
29,205 |
30,066 |
26,737 |
17,980 |
15,628 |
19,861 |
23,884 |
21,716 |
- |
25,200 |
| Book Value per Share |
|
$29.40 |
$30.75 |
$31.87 |
$33.02 |
$33.39 |
$33.71 |
$35.03 |
$36.41 |
$37.19 |
$38.67 |
$40.16 |
| Tangible Book Value per Share |
|
$4.16 |
$5.52 |
$6.65 |
$7.83 |
$8.20 |
$8.53 |
$9.85 |
$11.24 |
$12.03 |
$13.51 |
$15.01 |
| Total Capital |
|
13,643 |
13,749 |
13,992 |
14,265 |
13,585 |
13,652 |
13,448 |
13,757 |
13,321 |
13,092 |
13,420 |
| Total Debt |
|
7,191 |
7,000 |
6,992 |
7,004 |
6,242 |
6,238 |
5,744 |
5,745 |
5,135 |
4,580 |
4,576 |
| Total Long-Term Debt |
|
6,441 |
6,232 |
6,222 |
6,235 |
5,723 |
5,719 |
5,725 |
5,726 |
5,119 |
4,566 |
4,563 |
| Net Debt |
|
6,825 |
6,463 |
6,271 |
5,782 |
5,705 |
5,306 |
4,894 |
4,461 |
3,895 |
3,442 |
3,223 |
| Capital Expenditures (CapEx) |
|
471 |
458 |
341 |
353 |
341 |
271 |
290 |
401 |
313 |
233 |
348 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,869 |
1,516 |
1,504 |
1,130 |
1,048 |
882 |
662 |
432 |
1.23 |
-187 |
-115 |
| Debt-free Net Working Capital (DFNWC) |
|
2,234 |
2,054 |
2,224 |
2,352 |
1,585 |
1,815 |
1,512 |
1,716 |
1,242 |
951 |
1,238 |
| Net Working Capital (NWC) |
|
1,484 |
1,285 |
1,455 |
1,583 |
1,066 |
1,295 |
1,493 |
1,697 |
1,226 |
937 |
1,224 |
| Net Nonoperating Expense (NNE) |
|
65 |
62 |
56 |
53 |
52 |
55 |
50 |
44 |
43 |
48 |
35 |
| Net Nonoperating Obligations (NNO) |
|
6,825 |
6,463 |
6,271 |
5,782 |
5,705 |
5,306 |
4,894 |
4,461 |
3,895 |
3,442 |
3,223 |
| Total Depreciation and Amortization (D&A) |
|
216 |
223 |
232 |
239 |
247 |
254 |
253 |
257 |
266 |
270 |
271 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.79% |
3.92% |
3.83% |
2.85% |
2.61% |
2.17% |
1.61% |
1.04% |
0.00% |
- |
-0.27% |
| Debt-free Net Working Capital to Revenue |
|
5.72% |
5.31% |
5.67% |
5.93% |
3.95% |
4.47% |
3.68% |
4.12% |
2.95% |
- |
2.87% |
| Net Working Capital to Revenue |
|
3.80% |
3.32% |
3.71% |
3.99% |
2.65% |
3.19% |
3.63% |
4.07% |
2.91% |
- |
2.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.26 |
$1.82 |
$1.65 |
$1.70 |
$0.89 |
$0.88 |
$1.78 |
$1.87 |
$1.28 |
$1.94 |
$2.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
219.48M |
219.42M |
219.75M |
219.90M |
219.92M |
219.88M |
219.99M |
220.09M |
220.11M |
220.09M |
220.35M |
| Adjusted Diluted Earnings per Share |
|
$1.26 |
$1.82 |
$1.65 |
$1.70 |
$0.89 |
$0.87 |
$1.78 |
$1.86 |
$1.28 |
$1.93 |
$2.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
219.80M |
219.94M |
220.05M |
220.07M |
220.00M |
220.03M |
220.14M |
220.85M |
220.96M |
220.81M |
221.56M |
| 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 |
|
219.50M |
219.67M |
219.89M |
219.92M |
219.93M |
219.95M |
220.07M |
220.11M |
220.12M |
220.23M |
220.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
341 |
463 |
419 |
427 |
249 |
246 |
441 |
456 |
325 |
474 |
480 |
| Normalized NOPAT Margin |
|
3.52% |
4.70% |
4.23% |
4.18% |
2.44% |
2.39% |
4.23% |
4.25% |
3.06% |
- |
4.45% |
| Pre Tax Income Margin |
|
3.62% |
5.10% |
4.78% |
4.72% |
2.51% |
2.22% |
4.90% |
5.01% |
3.47% |
- |
5.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
7.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
5.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
26.57% |
31.18% |
34.32% |
36.63% |
38.84% |
46.12% |
44.99% |
43.59% |
40.66% |
- |
33.23% |
| Augmented Payout Ratio |
|
26.57% |
31.18% |
34.32% |
36.63% |
38.84% |
46.12% |
44.99% |
43.59% |
40.66% |
- |
33.23% |