| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
89,968,906.00 |
89,044,875.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
89,968,906.00 |
89,044,875.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.43 |
3.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.82% |
7.77% |
6.20% |
7.76% |
0.49% |
0.45% |
5.18% |
4.98% |
36.33% |
- |
62.68% |
| EBITDA Growth |
|
-7.53% |
17.33% |
5.14% |
39.03% |
6.65% |
-2.27% |
2.24% |
7.17% |
-38.02% |
- |
35.09% |
| EBIT Growth |
|
-14.31% |
21.04% |
3.75% |
45.73% |
9.54% |
0.10% |
1.03% |
6.07% |
-60.41% |
- |
28.89% |
| NOPAT Growth |
|
-16.42% |
22.03% |
-11.97% |
51.04% |
7.36% |
4.75% |
4.61% |
-4.18% |
-69.43% |
- |
16.06% |
| Net Income Growth |
|
-11.97% |
25.81% |
-9.64% |
48.25% |
13.28% |
1.19% |
-4.00% |
5.29% |
-66.99% |
- |
21.01% |
| EPS Growth |
|
-2.45% |
36.78% |
-2.94% |
54.96% |
15.06% |
1.68% |
-1.82% |
7.78% |
-68.73% |
- |
9.26% |
| Operating Cash Flow Growth |
|
207.71% |
-13.95% |
578.96% |
-46.83% |
-23.96% |
-17.19% |
-23.16% |
41.37% |
-558.58% |
- |
55.31% |
| Free Cash Flow Firm Growth |
|
112.55% |
90.87% |
136.87% |
-567.74% |
-908.65% |
-1,140.63% |
-635.92% |
-162.41% |
-813.97% |
- |
-429.11% |
| Invested Capital Growth |
|
2.75% |
7.71% |
1.85% |
14.19% |
17.97% |
19.75% |
25.32% |
21.17% |
104.50% |
- |
88.02% |
| Revenue Q/Q Growth |
|
-5.62% |
27.40% |
-22.13% |
15.08% |
-11.99% |
27.36% |
-18.47% |
14.87% |
14.29% |
- |
-17.05% |
| EBITDA Q/Q Growth |
|
-9.67% |
37.98% |
-15.85% |
32.56% |
-30.70% |
26.44% |
-11.96% |
38.94% |
-59.92% |
- |
73.78% |
| EBIT Q/Q Growth |
|
-16.82% |
44.71% |
-13.03% |
39.21% |
-37.48% |
32.24% |
-12.22% |
46.15% |
-76.66% |
- |
134.61% |
| NOPAT Q/Q Growth |
|
-12.59% |
36.53% |
-4.64% |
32.72% |
-37.87% |
33.21% |
-4.77% |
21.57% |
-80.18% |
- |
145.53% |
| Net Income Q/Q Growth |
|
-17.69% |
47.40% |
-7.13% |
31.58% |
-37.11% |
31.67% |
-11.90% |
44.31% |
-80.28% |
- |
149.20% |
| EPS Q/Q Growth |
|
-15.25% |
49.37% |
-7.56% |
32.42% |
-37.07% |
32.00% |
-10.74% |
45.37% |
-81.74% |
- |
205.17% |
| Operating Cash Flow Q/Q Growth |
|
-90.40% |
970.78% |
-69.62% |
70.22% |
-86.27% |
1,066.06% |
-71.81% |
213.17% |
-144.54% |
- |
-73.67% |
| Free Cash Flow Firm Q/Q Growth |
|
282.17% |
-163.47% |
459.07% |
-260.85% |
-120.62% |
2.63% |
-55.11% |
21.24% |
-668.39% |
- |
5.06% |
| Invested Capital Q/Q Growth |
|
5.00% |
-2.95% |
5.92% |
5.79% |
8.48% |
-1.49% |
10.85% |
2.29% |
83.09% |
- |
4.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.89% |
34.42% |
36.29% |
36.73% |
35.77% |
34.96% |
36.70% |
37.06% |
33.13% |
- |
32.59% |
| EBITDA Margin |
|
12.69% |
13.74% |
14.85% |
17.11% |
13.47% |
13.37% |
14.44% |
17.46% |
6.12% |
- |
11.99% |
| Operating Margin |
|
8.97% |
9.60% |
10.96% |
13.53% |
9.36% |
9.94% |
11.53% |
12.40% |
2.23% |
- |
8.73% |
| EBIT Margin |
|
9.30% |
10.57% |
11.80% |
14.27% |
10.14% |
10.53% |
11.34% |
14.42% |
2.95% |
- |
8.98% |
| Profit (Net Income) Margin |
|
6.61% |
7.65% |
9.12% |
10.43% |
7.45% |
7.70% |
8.32% |
10.46% |
1.80% |
- |
6.19% |
| Tax Burden Percent |
|
74.86% |
74.98% |
80.41% |
75.10% |
76.69% |
75.51% |
76.01% |
74.81% |
72.04% |
- |
71.66% |
| Interest Burden Percent |
|
94.92% |
96.53% |
96.12% |
97.27% |
95.82% |
96.91% |
96.63% |
96.94% |
85.06% |
- |
96.22% |
| Effective Tax Rate |
|
25.14% |
25.02% |
19.59% |
24.90% |
23.31% |
24.49% |
23.99% |
25.19% |
27.96% |
- |
28.34% |
| Return on Invested Capital (ROIC) |
|
18.30% |
21.13% |
24.09% |
28.27% |
18.70% |
20.02% |
21.78% |
22.48% |
2.82% |
- |
13.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.16% |
22.07% |
24.53% |
28.73% |
19.05% |
20.38% |
21.24% |
24.17% |
3.02% |
- |
13.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
17.40% |
15.90% |
19.52% |
21.00% |
16.97% |
14.94% |
19.27% |
19.58% |
2.95% |
- |
13.98% |
| Return on Equity (ROE) |
|
35.70% |
37.03% |
43.61% |
49.28% |
35.67% |
34.96% |
41.05% |
42.06% |
5.77% |
- |
27.67% |
| Cash Return on Invested Capital (CROIC) |
|
18.05% |
15.59% |
18.58% |
9.62% |
5.20% |
4.46% |
-1.59% |
0.70% |
-57.15% |
- |
-51.30% |
| Operating Return on Assets (OROA) |
|
12.96% |
14.99% |
16.51% |
19.84% |
13.80% |
14.32% |
15.31% |
19.26% |
3.14% |
- |
12.20% |
| Return on Assets (ROA) |
|
9.21% |
10.85% |
12.76% |
14.50% |
10.14% |
10.48% |
11.24% |
13.97% |
1.93% |
- |
8.41% |
| Return on Common Equity (ROCE) |
|
35.70% |
37.03% |
43.61% |
49.28% |
35.67% |
34.96% |
41.05% |
42.06% |
5.77% |
- |
27.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
41.33% |
0.00% |
37.85% |
38.81% |
37.92% |
0.00% |
37.82% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
204 |
279 |
266 |
353 |
219 |
292 |
278 |
338 |
67 |
132 |
323 |
| NOPAT Margin |
|
6.72% |
7.20% |
8.81% |
10.16% |
7.18% |
7.50% |
8.77% |
9.28% |
1.61% |
- |
6.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.14% |
-0.94% |
-0.44% |
-0.45% |
-0.35% |
-0.36% |
0.54% |
-1.69% |
-0.19% |
- |
0.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.37% |
- |
- |
- |
4.07% |
3.91% |
4.54% |
0.55% |
1.07% |
2.59% |
| Cost of Revenue to Revenue |
|
65.11% |
65.58% |
63.71% |
63.27% |
64.23% |
65.04% |
63.30% |
62.94% |
66.87% |
- |
67.41% |
| SG&A Expenses to Revenue |
|
25.25% |
24.68% |
24.63% |
22.93% |
25.86% |
24.75% |
24.74% |
24.10% |
26.84% |
- |
22.54% |
| 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 |
|
25.92% |
24.82% |
25.33% |
23.19% |
26.41% |
25.02% |
25.17% |
24.66% |
30.90% |
- |
23.87% |
| Earnings before Interest and Taxes (EBIT) |
|
283 |
410 |
356 |
496 |
310 |
410 |
360 |
526 |
123 |
198 |
464 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
386 |
533 |
448 |
594 |
412 |
521 |
458 |
637 |
255 |
356 |
619 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.52 |
4.77 |
6.19 |
5.54 |
5.15 |
6.12 |
5.07 |
4.93 |
3.21 |
- |
3.57 |
| Price to Tangible Book Value (P/TBV) |
|
4.03 |
5.40 |
6.97 |
6.18 |
5.71 |
6.76 |
5.63 |
5.43 |
4.41 |
- |
4.97 |
| Price to Revenue (P/Rev) |
|
0.66 |
0.96 |
1.26 |
1.21 |
1.17 |
1.45 |
1.14 |
1.20 |
1.19 |
- |
1.04 |
| Price to Earnings (P/E) |
|
8.52 |
11.94 |
16.35 |
14.29 |
13.57 |
16.78 |
13.41 |
14.10 |
17.37 |
- |
22.11 |
| Dividend Yield |
|
3.53% |
2.62% |
2.03% |
2.11% |
2.22% |
1.83% |
2.33% |
2.24% |
2.64% |
- |
2.18% |
| Earnings Yield |
|
11.73% |
8.38% |
6.12% |
7.00% |
7.37% |
5.96% |
7.46% |
7.09% |
5.76% |
- |
4.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.27 |
3.15 |
3.87 |
3.59 |
3.28 |
3.98 |
3.04 |
3.12 |
2.07 |
- |
2.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.85 |
1.11 |
1.43 |
1.37 |
1.36 |
1.63 |
1.36 |
1.41 |
1.59 |
- |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.34 |
8.16 |
10.48 |
9.40 |
9.20 |
11.07 |
9.33 |
9.58 |
12.62 |
- |
13.84 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.23 |
10.51 |
13.54 |
11.93 |
11.63 |
13.90 |
11.75 |
12.10 |
16.65 |
- |
19.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.09 |
14.21 |
19.13 |
16.72 |
16.36 |
19.33 |
16.20 |
17.22 |
24.22 |
- |
30.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.51 |
9.47 |
10.40 |
12.62 |
12.67 |
16.66 |
14.71 |
13.67 |
21.11 |
- |
15.80 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.76 |
20.97 |
21.02 |
39.75 |
68.29 |
97.17 |
0.00 |
487.88 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.57 |
1.44 |
1.42 |
1.34 |
1.30 |
1.25 |
1.33 |
1.22 |
1.21 |
- |
1.22 |
| Long-Term Debt to Equity |
|
1.57 |
1.44 |
1.42 |
1.34 |
1.30 |
1.25 |
1.33 |
1.22 |
1.21 |
- |
1.22 |
| Financial Leverage |
|
0.96 |
0.72 |
0.80 |
0.73 |
0.89 |
0.73 |
0.91 |
0.81 |
0.98 |
- |
1.03 |
| Leverage Ratio |
|
3.83 |
3.56 |
3.51 |
3.46 |
3.62 |
3.40 |
3.51 |
3.28 |
3.25 |
- |
3.27 |
| Compound Leverage Factor |
|
3.64 |
3.44 |
3.37 |
3.37 |
3.47 |
3.29 |
3.39 |
3.18 |
2.76 |
- |
3.14 |
| Debt to Total Capital |
|
61.11% |
59.03% |
58.71% |
57.19% |
56.45% |
55.47% |
57.16% |
55.02% |
54.84% |
- |
54.97% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
61.11% |
59.03% |
58.71% |
57.19% |
56.45% |
55.47% |
57.16% |
55.02% |
54.84% |
- |
54.97% |
| 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 |
|
38.89% |
40.97% |
41.29% |
42.81% |
43.55% |
44.53% |
42.84% |
44.98% |
45.16% |
- |
45.03% |
| Debt to EBITDA |
|
2.21 |
2.13 |
2.13 |
1.99 |
2.00 |
2.02 |
2.05 |
2.02 |
3.58 |
- |
3.66 |
| Net Debt to EBITDA |
|
1.38 |
1.11 |
1.21 |
1.13 |
1.26 |
1.16 |
1.53 |
1.42 |
3.14 |
- |
3.13 |
| Long-Term Debt to EBITDA |
|
2.21 |
2.13 |
2.13 |
1.99 |
2.00 |
2.02 |
2.05 |
2.02 |
3.58 |
- |
3.66 |
| Debt to NOPAT |
|
3.87 |
3.70 |
3.89 |
3.54 |
3.55 |
3.52 |
3.56 |
3.64 |
6.87 |
- |
7.95 |
| Net Debt to NOPAT |
|
2.42 |
1.93 |
2.21 |
2.01 |
2.25 |
2.03 |
2.66 |
2.55 |
6.03 |
- |
6.79 |
| Long-Term Debt to NOPAT |
|
3.87 |
3.70 |
3.89 |
3.54 |
3.55 |
3.52 |
3.56 |
3.64 |
6.87 |
- |
7.95 |
| Altman Z-Score |
|
3.26 |
3.78 |
4.00 |
4.03 |
3.76 |
4.15 |
3.78 |
3.93 |
2.50 |
- |
2.86 |
| 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 |
|
1.65 |
1.78 |
1.71 |
1.77 |
1.72 |
1.76 |
1.62 |
1.70 |
1.57 |
- |
1.50 |
| Quick Ratio |
|
0.52 |
0.70 |
0.60 |
0.64 |
0.52 |
0.62 |
0.42 |
0.49 |
0.28 |
- |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
78 |
-49 |
178 |
-286 |
-630 |
-614 |
-952 |
-750 |
-5,760 |
-5,304 |
-5,036 |
| Operating Cash Flow to CapEx |
|
44.25% |
428.68% |
147.10% |
191.65% |
28.45% |
266.47% |
67.26% |
213.35% |
-92.94% |
- |
76.65% |
| Free Cash Flow to Firm to Interest Expense |
|
5.42 |
-3.48 |
12.84 |
-21.13 |
-48.68 |
-48.38 |
-78.41 |
-46.51 |
-314.07 |
- |
-287.09 |
| Operating Cash Flow to Interest Expense |
|
4.95 |
53.65 |
16.75 |
29.17 |
4.18 |
49.79 |
14.67 |
34.59 |
-13.54 |
- |
15.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.24 |
41.14 |
5.36 |
13.95 |
-10.52 |
31.10 |
-7.14 |
18.38 |
-28.11 |
- |
-4.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.39 |
1.42 |
1.40 |
1.39 |
1.36 |
1.36 |
1.35 |
1.34 |
1.07 |
- |
1.36 |
| 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 |
|
2.51 |
2.98 |
2.75 |
2.87 |
2.46 |
2.78 |
2.57 |
2.67 |
2.06 |
- |
2.90 |
| Fixed Asset Turnover |
|
8.72 |
8.80 |
8.43 |
7.93 |
7.61 |
7.25 |
6.77 |
6.41 |
5.62 |
- |
6.37 |
| Accounts Payable Turnover |
|
5.37 |
6.77 |
6.35 |
6.29 |
5.18 |
6.19 |
5.77 |
6.22 |
5.02 |
- |
6.99 |
| 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) |
|
145.40 |
122.66 |
132.94 |
127.30 |
148.27 |
131.28 |
141.97 |
136.48 |
177.62 |
- |
126.00 |
| Days Payable Outstanding (DPO) |
|
67.92 |
53.88 |
57.49 |
58.00 |
70.45 |
59.01 |
63.31 |
58.65 |
72.72 |
- |
52.20 |
| Cash Conversion Cycle (CCC) |
|
77.47 |
68.78 |
75.45 |
69.29 |
77.82 |
72.27 |
78.66 |
77.83 |
104.90 |
- |
73.80 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,726 |
4,587 |
4,859 |
5,140 |
5,576 |
5,493 |
6,089 |
6,228 |
11,403 |
10,929 |
11,447 |
| Invested Capital Turnover |
|
2.72 |
2.94 |
2.73 |
2.78 |
2.61 |
2.67 |
2.48 |
2.42 |
1.75 |
- |
2.19 |
| Increase / (Decrease) in Invested Capital |
|
126 |
328 |
88 |
639 |
850 |
906 |
1,230 |
1,088 |
5,827 |
5,436 |
5,359 |
| Enterprise Value (EV) |
|
10,742 |
14,464 |
18,803 |
18,432 |
18,282 |
21,853 |
18,511 |
19,424 |
23,620 |
- |
25,844 |
| Market Capitalization |
|
8,400 |
12,494 |
16,632 |
16,217 |
15,770 |
19,558 |
15,474 |
16,551 |
17,737 |
- |
20,001 |
| Book Value per Share |
|
$28.05 |
$32.02 |
$32.59 |
$35.89 |
$37.63 |
$39.25 |
$38.22 |
$41.91 |
$68.92 |
$61.58 |
$62.94 |
| Tangible Book Value per Share |
|
$24.49 |
$28.32 |
$28.93 |
$32.18 |
$33.91 |
$35.52 |
$34.41 |
$38.11 |
$50.24 |
$43.43 |
$45.21 |
| Total Capital |
|
6,133 |
6,388 |
6,508 |
6,832 |
7,035 |
7,183 |
7,124 |
7,459 |
12,224 |
12,282 |
12,446 |
| Total Debt |
|
3,748 |
3,771 |
3,820 |
3,907 |
3,971 |
3,985 |
4,072 |
4,104 |
6,704 |
6,742 |
6,841 |
| Total Long-Term Debt |
|
3,748 |
3,771 |
3,820 |
3,907 |
3,971 |
3,985 |
4,072 |
4,104 |
6,704 |
6,742 |
6,841 |
| Net Debt |
|
2,342 |
1,970 |
2,171 |
2,215 |
2,513 |
2,295 |
3,036 |
2,873 |
5,882 |
5,389 |
5,843 |
| Capital Expenditures (CapEx) |
|
161 |
178 |
158 |
206 |
190 |
237 |
265 |
261 |
267 |
344 |
361 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
548 |
336 |
491 |
568 |
860 |
648 |
883 |
844 |
1,853 |
1,108 |
1,428 |
| Debt-free Net Working Capital (DFNWC) |
|
1,955 |
2,138 |
2,140 |
2,260 |
2,318 |
2,338 |
1,918 |
2,075 |
2,674 |
2,461 |
2,426 |
| Net Working Capital (NWC) |
|
1,955 |
2,138 |
2,140 |
2,260 |
2,318 |
2,338 |
1,918 |
2,075 |
2,674 |
2,461 |
2,426 |
| Net Nonoperating Expense (NNE) |
|
3.22 |
-17 |
-9.29 |
-9.19 |
-8.46 |
-7.76 |
14 |
-43 |
-8.15 |
3.20 |
3.14 |
| Net Nonoperating Obligations (NNO) |
|
2,342 |
1,970 |
2,171 |
2,215 |
2,513 |
2,295 |
3,036 |
2,873 |
5,882 |
5,389 |
5,843 |
| Total Depreciation and Amortization (D&A) |
|
103 |
123 |
92 |
98 |
102 |
111 |
98 |
111 |
132 |
159 |
155 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.32% |
2.59% |
3.73% |
4.23% |
6.40% |
4.82% |
6.49% |
6.12% |
12.45% |
- |
7.44% |
| Debt-free Net Working Capital to Revenue |
|
15.38% |
16.46% |
16.26% |
16.85% |
17.27% |
17.39% |
14.11% |
15.06% |
17.97% |
- |
12.63% |
| Net Working Capital to Revenue |
|
15.38% |
16.46% |
16.26% |
16.85% |
17.27% |
17.39% |
14.11% |
15.06% |
17.97% |
- |
12.63% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.46 |
$3.69 |
$3.42 |
$4.50 |
$2.83 |
$3.73 |
$3.33 |
$4.82 |
$0.88 |
$1.19 |
$3.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
81.77M |
82.30M |
80.58M |
80.43M |
80.40M |
80.47M |
79.34M |
79.15M |
85.07M |
83.14M |
88.54M |
| Adjusted Diluted Earnings per Share |
|
$2.39 |
$3.57 |
$3.30 |
$4.37 |
$2.75 |
$3.63 |
$3.24 |
$4.71 |
$0.86 |
$1.16 |
$3.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
84.29M |
85.93M |
83.35M |
82.81M |
82.78M |
82.93M |
81.48M |
81.04M |
87.12M |
85.14M |
90.41M |
| 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 |
|
81.74M |
82.45M |
81.49M |
81.41M |
81.47M |
79.86M |
80.05M |
80.10M |
89.97M |
89.04M |
89.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
220 |
283 |
283 |
360 |
232 |
300 |
288 |
354 |
189 |
141 |
372 |
| Normalized NOPAT Margin |
|
7.22% |
7.30% |
9.37% |
10.36% |
7.60% |
7.71% |
9.09% |
9.69% |
4.53% |
- |
7.21% |
| Pre Tax Income Margin |
|
8.83% |
10.20% |
11.34% |
13.89% |
9.72% |
10.20% |
10.95% |
13.98% |
2.51% |
- |
8.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
19.68 |
28.81 |
25.75 |
36.67 |
23.95 |
32.32 |
29.65 |
32.63 |
6.69 |
- |
26.44 |
| NOPAT to Interest Expense |
|
14.21 |
19.63 |
19.23 |
26.11 |
16.94 |
23.04 |
22.93 |
20.99 |
3.66 |
- |
18.41 |
| EBIT Less CapEx to Interest Expense |
|
8.49 |
16.30 |
14.36 |
21.45 |
9.24 |
13.64 |
7.84 |
16.42 |
-7.88 |
- |
5.88 |
| NOPAT Less CapEx to Interest Expense |
|
3.01 |
7.11 |
7.84 |
10.89 |
2.24 |
4.35 |
1.12 |
4.77 |
-10.91 |
- |
-2.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
31.43% |
33.56% |
33.51% |
30.41% |
30.45% |
31.04% |
31.82% |
32.60% |
39.38% |
- |
48.15% |
| Augmented Payout Ratio |
|
103.88% |
95.53% |
102.27% |
79.01% |
45.10% |
53.61% |
71.50% |
66.95% |
78.21% |
- |
68.56% |