| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
109,866,320.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
109,866,320.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.68% |
-1.93% |
1.50% |
2.52% |
8.41% |
14.55% |
12.09% |
15.19% |
13.18% |
7.06% |
9.16% |
| EBITDA Growth |
|
-8.54% |
50.19% |
1.43% |
1.93% |
4.44% |
29.27% |
13.65% |
25.05% |
14.04% |
8.02% |
12.63% |
| EBIT Growth |
|
-11.72% |
96.45% |
-0.96% |
1.13% |
1.77% |
31.41% |
11.00% |
25.98% |
14.20% |
8.24% |
15.74% |
| NOPAT Growth |
|
-12.38% |
58.58% |
-3.37% |
2.14% |
-2.53% |
25.67% |
20.60% |
20.65% |
14.70% |
4.43% |
14.18% |
| Net Income Growth |
|
-14.13% |
76.72% |
-4.15% |
-3.61% |
0.00% |
15.12% |
12.98% |
23.33% |
9.28% |
8.47% |
12.34% |
| EPS Growth |
|
-9.68% |
84.78% |
-3.37% |
-0.98% |
1.53% |
14.71% |
12.79% |
21.67% |
8.54% |
11.79% |
15.46% |
| Operating Cash Flow Growth |
|
-58.76% |
57.78% |
63.83% |
-18.92% |
71.98% |
-11.95% |
103.90% |
51.11% |
58.15% |
0.22% |
-11.47% |
| Free Cash Flow Firm Growth |
|
-452.04% |
-440.51% |
-7,966.32% |
83.73% |
-98.93% |
-237.94% |
-183.86% |
-1,528.72% |
106.39% |
117.89% |
100.88% |
| Invested Capital Growth |
|
10.78% |
8.07% |
8.23% |
3.48% |
16.80% |
20.67% |
18.13% |
16.77% |
1.62% |
-0.32% |
2.35% |
| Revenue Q/Q Growth |
|
-1.84% |
-0.31% |
3.41% |
1.31% |
3.80% |
5.35% |
1.18% |
4.11% |
1.99% |
-0.36% |
3.17% |
| EBITDA Q/Q Growth |
|
-3.43% |
-14.22% |
10.10% |
11.76% |
-1.05% |
6.17% |
-3.21% |
22.98% |
-9.76% |
0.56% |
0.93% |
| EBIT Q/Q Growth |
|
-4.24% |
-18.29% |
11.55% |
15.86% |
-3.63% |
5.51% |
-5.77% |
31.49% |
-12.64% |
0.00% |
0.76% |
| NOPAT Q/Q Growth |
|
-0.54% |
-16.00% |
1.63% |
20.29% |
-5.09% |
8.30% |
-2.46% |
20.34% |
-9.77% |
-1.40% |
6.64% |
| Net Income Q/Q Growth |
|
-4.82% |
-13.50% |
1.46% |
15.38% |
-1.25% |
-0.42% |
-0.42% |
25.96% |
-12.50% |
-1.16% |
3.13% |
| EPS Q/Q Growth |
|
-4.39% |
-13.27% |
1.18% |
18.02% |
-1.97% |
-2.01% |
-0.51% |
27.32% |
-12.55% |
0.93% |
2.75% |
| Operating Cash Flow Q/Q Growth |
|
-53.38% |
154.59% |
-70.78% |
133.77% |
-1.11% |
30.34% |
-32.33% |
73.25% |
3.49% |
-17.41% |
-40.22% |
| Free Cash Flow Firm Q/Q Growth |
|
-36.14% |
27.77% |
-6.64% |
84.49% |
-1,564.93% |
-22.70% |
10.43% |
10.99% |
106.53% |
243.68% |
-95.59% |
| Invested Capital Q/Q Growth |
|
1.13% |
-1.96% |
3.29% |
1.04% |
14.15% |
1.29% |
1.12% |
-0.13% |
-0.65% |
-0.65% |
3.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.85% |
32.17% |
32.59% |
33.54% |
32.60% |
32.74% |
32.54% |
34.15% |
33.70% |
32.43% |
32.54% |
| EBITDA Margin |
|
19.61% |
16.87% |
17.96% |
19.82% |
18.89% |
19.04% |
18.21% |
21.51% |
19.03% |
19.21% |
18.79% |
| Operating Margin |
|
14.90% |
11.67% |
12.68% |
14.81% |
13.26% |
13.77% |
13.05% |
15.86% |
13.71% |
13.76% |
13.78% |
| EBIT Margin |
|
14.77% |
12.11% |
13.06% |
14.94% |
13.87% |
13.89% |
12.93% |
16.33% |
13.99% |
14.04% |
13.71% |
| Profit (Net Income) Margin |
|
10.33% |
8.96% |
8.79% |
10.01% |
9.53% |
9.00% |
8.86% |
10.72% |
9.20% |
9.12% |
9.12% |
| Tax Burden Percent |
|
79.26% |
86.50% |
78.20% |
76.43% |
80.07% |
78.93% |
85.14% |
77.08% |
78.96% |
77.58% |
79.04% |
| Interest Burden Percent |
|
88.20% |
85.56% |
86.08% |
87.71% |
85.80% |
82.14% |
80.47% |
85.14% |
83.25% |
83.76% |
84.13% |
| Effective Tax Rate |
|
22.74% |
16.88% |
24.81% |
23.57% |
21.96% |
22.74% |
21.38% |
25.26% |
23.48% |
24.55% |
22.16% |
| Return on Invested Capital (ROIC) |
|
10.70% |
9.04% |
8.64% |
10.00% |
8.66% |
9.23% |
8.97% |
10.70% |
9.19% |
9.22% |
9.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.93% |
8.59% |
8.19% |
9.22% |
8.22% |
8.33% |
8.20% |
10.02% |
8.50% |
8.56% |
8.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.49% |
5.13% |
5.01% |
5.67% |
5.70% |
5.90% |
5.82% |
6.58% |
6.22% |
6.43% |
6.23% |
| Return on Equity (ROE) |
|
16.19% |
14.17% |
13.65% |
15.67% |
14.37% |
15.14% |
14.79% |
17.27% |
15.41% |
15.66% |
15.73% |
| Cash Return on Invested Capital (CROIC) |
|
-1.23% |
2.17% |
1.63% |
5.87% |
-6.94% |
-9.65% |
-7.33% |
-5.73% |
7.87% |
9.86% |
7.29% |
| Operating Return on Assets (OROA) |
|
10.28% |
8.34% |
9.07% |
10.22% |
8.94% |
9.09% |
8.83% |
11.52% |
9.40% |
9.57% |
9.53% |
| Return on Assets (ROA) |
|
7.19% |
6.17% |
6.10% |
6.85% |
6.14% |
5.89% |
6.05% |
7.56% |
6.18% |
6.22% |
6.33% |
| Return on Common Equity (ROCE) |
|
15.90% |
13.92% |
13.41% |
15.40% |
14.13% |
14.88% |
14.54% |
16.98% |
15.16% |
15.40% |
15.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.75% |
0.00% |
13.98% |
13.45% |
13.07% |
0.00% |
13.68% |
13.89% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
264 |
222 |
226 |
271 |
258 |
279 |
272 |
327 |
295 |
291 |
311 |
| NOPAT Margin |
|
11.51% |
9.70% |
9.53% |
11.32% |
10.35% |
10.64% |
10.26% |
11.86% |
10.49% |
10.38% |
10.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.76% |
0.46% |
0.45% |
0.78% |
0.44% |
0.91% |
0.77% |
0.68% |
0.70% |
0.66% |
0.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.01% |
- |
- |
- |
2.14% |
2.12% |
2.53% |
2.28% |
2.26% |
2.33% |
| Cost of Revenue to Revenue |
|
67.15% |
67.83% |
67.41% |
66.46% |
67.40% |
67.26% |
67.46% |
65.85% |
66.30% |
67.57% |
67.46% |
| SG&A Expenses to Revenue |
|
16.56% |
17.79% |
18.60% |
17.36% |
18.01% |
17.78% |
17.95% |
17.60% |
17.79% |
17.96% |
17.41% |
| 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 |
|
17.95% |
20.50% |
19.91% |
18.73% |
19.33% |
18.96% |
19.49% |
18.29% |
19.99% |
18.67% |
18.76% |
| Earnings before Interest and Taxes (EBIT) |
|
339 |
277 |
309 |
358 |
345 |
364 |
343 |
451 |
394 |
394 |
397 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
450 |
386 |
425 |
475 |
470 |
499 |
483 |
594 |
536 |
539 |
544 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.07 |
2.39 |
2.31 |
2.29 |
2.53 |
2.47 |
2.70 |
2.76 |
2.92 |
2.68 |
2.91 |
| 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) |
|
1.43 |
1.63 |
1.60 |
1.62 |
1.80 |
1.70 |
1.84 |
1.90 |
1.96 |
1.74 |
1.90 |
| Price to Earnings (P/E) |
|
17.45 |
17.68 |
17.59 |
18.01 |
20.45 |
19.24 |
20.83 |
21.01 |
21.90 |
19.37 |
20.94 |
| Dividend Yield |
|
2.31% |
2.08% |
2.15% |
2.12% |
1.89% |
1.97% |
1.78% |
1.71% |
1.63% |
1.82% |
1.64% |
| Earnings Yield |
|
5.73% |
5.65% |
5.69% |
5.55% |
4.89% |
5.20% |
4.80% |
4.76% |
4.57% |
5.16% |
4.78% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.65 |
1.85 |
1.79 |
1.79 |
1.85 |
1.80 |
1.93 |
2.01 |
2.12 |
1.97 |
2.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.87 |
2.07 |
2.06 |
2.06 |
2.38 |
2.27 |
2.40 |
2.40 |
2.44 |
2.22 |
2.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.93 |
11.10 |
11.06 |
11.10 |
12.91 |
12.00 |
12.63 |
12.36 |
12.52 |
11.36 |
12.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.19 |
14.90 |
14.93 |
15.02 |
17.59 |
16.29 |
17.26 |
16.83 |
17.04 |
15.45 |
16.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.34 |
19.40 |
19.54 |
19.60 |
23.22 |
21.70 |
22.54 |
22.28 |
22.54 |
20.63 |
22.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.13 |
15.02 |
14.34 |
15.44 |
16.23 |
16.81 |
16.29 |
15.08 |
14.03 |
12.96 |
14.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
88.85 |
114.16 |
31.02 |
0.00 |
0.00 |
0.00 |
0.00 |
27.15 |
19.95 |
29.03 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.73 |
0.72 |
0.66 |
0.90 |
0.90 |
0.83 |
0.77 |
0.77 |
0.78 |
0.73 |
| Long-Term Debt to Equity |
|
0.60 |
0.69 |
0.58 |
0.57 |
0.82 |
0.81 |
0.83 |
0.70 |
0.70 |
0.71 |
0.67 |
| Financial Leverage |
|
0.55 |
0.60 |
0.61 |
0.62 |
0.69 |
0.71 |
0.71 |
0.66 |
0.73 |
0.75 |
0.72 |
| Leverage Ratio |
|
2.07 |
2.16 |
2.10 |
2.08 |
2.20 |
2.27 |
2.19 |
2.12 |
2.26 |
2.28 |
2.20 |
| Compound Leverage Factor |
|
1.83 |
1.85 |
1.81 |
1.83 |
1.89 |
1.86 |
1.76 |
1.81 |
1.88 |
1.91 |
1.85 |
| Debt to Total Capital |
|
39.39% |
42.34% |
41.84% |
39.63% |
47.46% |
47.41% |
45.41% |
43.57% |
43.48% |
43.77% |
42.21% |
| Short-Term Debt to Total Capital |
|
2.82% |
2.72% |
8.05% |
5.43% |
4.58% |
4.59% |
0.01% |
3.87% |
3.86% |
3.89% |
3.75% |
| Long-Term Debt to Total Capital |
|
36.57% |
39.62% |
33.80% |
34.20% |
42.88% |
42.82% |
45.40% |
39.70% |
39.62% |
39.88% |
38.46% |
| 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 |
|
1.06% |
1.00% |
1.01% |
1.06% |
0.85% |
0.90% |
0.88% |
0.91% |
0.90% |
0.90% |
2.83% |
| Common Equity to Total Capital |
|
59.55% |
56.66% |
57.14% |
59.31% |
51.69% |
51.69% |
53.70% |
55.52% |
55.61% |
55.34% |
54.96% |
| Debt to EBITDA |
|
2.67 |
2.74 |
2.73 |
2.55 |
3.56 |
3.33 |
3.04 |
2.77 |
2.69 |
2.64 |
2.56 |
| Net Debt to EBITDA |
|
2.50 |
2.26 |
2.38 |
2.32 |
3.05 |
2.97 |
2.87 |
2.55 |
2.42 |
2.38 |
2.32 |
| Long-Term Debt to EBITDA |
|
2.48 |
2.56 |
2.20 |
2.20 |
3.22 |
3.00 |
3.04 |
2.53 |
2.45 |
2.40 |
2.33 |
| Debt to NOPAT |
|
4.72 |
4.78 |
4.82 |
4.50 |
6.40 |
6.02 |
5.43 |
5.00 |
4.84 |
4.78 |
4.62 |
| Net Debt to NOPAT |
|
4.42 |
3.95 |
4.20 |
4.09 |
5.49 |
5.37 |
5.13 |
4.60 |
4.35 |
4.32 |
4.19 |
| Long-Term Debt to NOPAT |
|
4.38 |
4.48 |
3.89 |
3.88 |
5.78 |
5.43 |
5.43 |
4.55 |
4.41 |
4.36 |
4.21 |
| Altman Z-Score |
|
2.85 |
2.85 |
2.83 |
2.94 |
2.63 |
2.60 |
2.88 |
3.00 |
3.06 |
2.92 |
3.08 |
| Noncontrolling Interest Sharing Ratio |
|
1.77% |
1.81% |
1.80% |
1.78% |
1.68% |
1.72% |
1.68% |
1.68% |
1.61% |
1.65% |
3.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.12 |
1.31 |
0.97 |
1.00 |
1.25 |
1.10 |
1.44 |
1.09 |
1.13 |
1.04 |
1.18 |
| Quick Ratio |
|
0.88 |
1.04 |
0.78 |
0.79 |
1.02 |
0.85 |
1.10 |
0.86 |
0.88 |
0.80 |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-759 |
-548 |
-584 |
-91 |
-1,509 |
-1,852 |
-1,659 |
-1,477 |
96 |
331 |
15 |
| Operating Cash Flow to CapEx |
|
197.14% |
731.94% |
148.08% |
391.30% |
335.85% |
377.24% |
268.38% |
503.70% |
390.97% |
294.30% |
243.86% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-13.59 |
-2.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
3.58 |
8.18 |
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 |
1.16 |
6.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.70 |
0.69 |
0.69 |
0.68 |
0.65 |
0.65 |
0.68 |
0.71 |
0.67 |
0.68 |
0.69 |
| Accounts Receivable Turnover |
|
7.26 |
7.69 |
7.21 |
7.32 |
7.18 |
7.85 |
7.45 |
7.69 |
7.66 |
8.14 |
7.54 |
| Inventory Turnover |
|
33.91 |
32.46 |
33.61 |
34.32 |
34.88 |
35.07 |
36.88 |
38.20 |
39.12 |
39.10 |
36.40 |
| Fixed Asset Turnover |
|
5.26 |
5.17 |
5.15 |
5.13 |
4.86 |
5.03 |
5.20 |
5.32 |
5.12 |
5.11 |
5.26 |
| Accounts Payable Turnover |
|
4.78 |
4.50 |
5.12 |
5.13 |
5.20 |
4.82 |
5.44 |
5.43 |
5.23 |
4.92 |
5.45 |
| Days Sales Outstanding (DSO) |
|
50.27 |
47.44 |
50.62 |
49.87 |
50.83 |
46.48 |
48.98 |
47.49 |
47.64 |
44.85 |
48.40 |
| Days Inventory Outstanding (DIO) |
|
10.76 |
11.25 |
10.86 |
10.63 |
10.47 |
10.41 |
9.90 |
9.56 |
9.33 |
9.34 |
10.03 |
| Days Payable Outstanding (DPO) |
|
76.38 |
81.11 |
71.34 |
71.13 |
70.25 |
75.80 |
67.04 |
67.23 |
69.85 |
74.14 |
67.03 |
| Cash Conversion Cycle (CCC) |
|
-15.34 |
-22.42 |
-9.86 |
-10.62 |
-8.95 |
-18.92 |
-8.17 |
-10.18 |
-12.89 |
-19.95 |
-8.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,516 |
10,310 |
10,649 |
10,760 |
12,283 |
12,441 |
12,580 |
12,564 |
12,482 |
12,401 |
12,876 |
| Invested Capital Turnover |
|
0.93 |
0.93 |
0.91 |
0.88 |
0.84 |
0.87 |
0.87 |
0.90 |
0.88 |
0.89 |
0.89 |
| Increase / (Decrease) in Invested Capital |
|
1,023 |
770 |
810 |
362 |
1,767 |
2,131 |
1,931 |
1,804 |
199 |
-40 |
296 |
| Enterprise Value (EV) |
|
17,402 |
19,105 |
19,098 |
19,268 |
22,671 |
22,419 |
24,337 |
25,298 |
26,441 |
24,447 |
26,948 |
| Market Capitalization |
|
13,311 |
15,102 |
14,881 |
15,125 |
17,197 |
16,756 |
18,686 |
19,962 |
21,217 |
19,216 |
21,438 |
| Book Value per Share |
|
$57.25 |
$56.09 |
$57.95 |
$59.56 |
$61.17 |
$60.73 |
$62.44 |
$64.75 |
$64.91 |
$64.45 |
$67.05 |
| Tangible Book Value per Share |
|
($22.51) |
($23.05) |
($23.33) |
($22.23) |
($31.55) |
($34.41) |
($32.84) |
($30.11) |
($29.56) |
($30.66) |
($31.59) |
| Total Capital |
|
10,789 |
11,131 |
11,256 |
11,157 |
13,172 |
13,113 |
12,902 |
13,019 |
13,051 |
12,957 |
13,403 |
| Total Debt |
|
4,250 |
4,713 |
4,710 |
4,422 |
6,251 |
6,217 |
5,859 |
5,673 |
5,675 |
5,671 |
5,658 |
| Total Long-Term Debt |
|
3,946 |
4,410 |
3,804 |
3,816 |
5,648 |
5,615 |
5,858 |
5,169 |
5,171 |
5,167 |
5,155 |
| Net Debt |
|
3,977 |
3,892 |
4,103 |
4,025 |
5,362 |
5,545 |
5,537 |
5,218 |
5,106 |
5,115 |
5,131 |
| Capital Expenditures (CapEx) |
|
105 |
72 |
104 |
92 |
106 |
123 |
117 |
108 |
144 |
158 |
114 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
358 |
174 |
362 |
340 |
370 |
276 |
447 |
359 |
345 |
184 |
499 |
| Debt-free Net Working Capital (DFNWC) |
|
501 |
860 |
836 |
611 |
1,134 |
825 |
635 |
678 |
777 |
604 |
892 |
| Net Working Capital (NWC) |
|
197 |
557 |
-70 |
5.00 |
531 |
223 |
634 |
174 |
273 |
100 |
389 |
| Net Nonoperating Expense (NNE) |
|
27 |
17 |
18 |
31 |
21 |
43 |
37 |
31 |
36 |
35 |
47 |
| Net Nonoperating Obligations (NNO) |
|
3,977 |
3,892 |
4,103 |
4,025 |
5,362 |
5,545 |
5,537 |
5,218 |
5,106 |
5,115 |
5,131 |
| Total Depreciation and Amortization (D&A) |
|
111 |
109 |
116 |
117 |
125 |
135 |
140 |
143 |
142 |
145 |
147 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.85% |
1.88% |
3.90% |
3.64% |
3.88% |
2.80% |
4.40% |
3.41% |
3.18% |
1.67% |
4.42% |
| Debt-free Net Working Capital to Revenue |
|
5.39% |
9.30% |
9.00% |
6.54% |
11.89% |
8.36% |
6.25% |
6.44% |
7.16% |
5.47% |
7.91% |
| Net Working Capital to Revenue |
|
2.12% |
6.02% |
-0.75% |
0.05% |
5.57% |
2.26% |
6.24% |
1.65% |
2.52% |
0.91% |
3.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.99 |
$1.72 |
$1.74 |
$2.05 |
$2.01 |
$1.98 |
$1.97 |
$2.51 |
$2.18 |
$2.21 |
$2.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
112M |
110.71M |
111M |
111M |
112M |
110.98M |
111M |
112M |
112M |
109.87M |
110M |
| Adjusted Diluted Earnings per Share |
|
$1.96 |
$1.70 |
$1.72 |
$2.03 |
$1.99 |
$1.95 |
$1.94 |
$2.47 |
$2.16 |
$2.18 |
$2.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
114M |
110.71M |
112M |
112M |
113M |
110.98M |
113M |
113M |
113M |
109.87M |
112M |
| 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 |
|
112.43M |
110.71M |
111.09M |
111.32M |
111.62M |
110.98M |
111.64M |
111.82M |
111.24M |
109.87M |
110.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
264 |
222 |
226 |
271 |
258 |
279 |
272 |
327 |
295 |
291 |
311 |
| Normalized NOPAT Margin |
|
11.51% |
9.70% |
9.53% |
11.32% |
10.35% |
10.64% |
10.26% |
11.86% |
10.49% |
10.38% |
10.73% |
| Pre Tax Income Margin |
|
13.03% |
10.36% |
11.24% |
13.10% |
11.90% |
11.41% |
10.41% |
13.91% |
11.65% |
11.76% |
11.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
7.19 |
8.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
5.25 |
6.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.77 |
6.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.83 |
4.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.57% |
40.86% |
41.49% |
41.57% |
42.47% |
41.04% |
41.14% |
39.84% |
39.18% |
39.10% |
37.40% |
| Augmented Payout Ratio |
|
44.57% |
71.15% |
41.49% |
41.57% |
42.47% |
57.44% |
41.14% |
39.84% |
68.52% |
82.12% |
37.40% |