| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
361,247,438.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
361,247,438.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.03% |
-14.54% |
-2.79% |
9.38% |
5.68% |
6.39% |
12.10% |
11.65% |
10.70% |
9.03% |
6.19% |
| EBITDA Growth |
|
-3.01% |
9.09% |
-28.26% |
4.33% |
11.18% |
0.43% |
10.73% |
16.01% |
12.66% |
11.69% |
-4.64% |
| EBIT Growth |
|
-5.68% |
4.86% |
-39.41% |
-3.77% |
9.63% |
-4.15% |
12.71% |
22.22% |
16.27% |
10.00% |
-0.46% |
| NOPAT Growth |
|
-19.76% |
33.54% |
-45.83% |
33.76% |
24.02% |
23.85% |
6.98% |
-12.37% |
6.44% |
-16.66% |
2.89% |
| Net Income Growth |
|
-15.02% |
93.06% |
-49.65% |
-10.62% |
11.79% |
-7.19% |
9.86% |
21.78% |
17.01% |
-3.87% |
16.81% |
| EPS Growth |
|
-11.63% |
90.38% |
-48.64% |
-10.77% |
11.18% |
-10.10% |
8.17% |
17.24% |
12.43% |
-8.99% |
12.89% |
| Operating Cash Flow Growth |
|
-97.43% |
-25.97% |
522.83% |
24.91% |
2,205.88% |
34.36% |
46.07% |
47.80% |
28.57% |
12.98% |
-79.21% |
| Free Cash Flow Firm Growth |
|
217.67% |
-207.64% |
-168.39% |
-202.91% |
-190.04% |
24.12% |
36.21% |
30.40% |
38.13% |
29.78% |
13.62% |
| Invested Capital Growth |
|
-5.82% |
10.76% |
10.87% |
9.16% |
8.36% |
7.78% |
7.02% |
5.97% |
5.44% |
5.19% |
5.96% |
| Revenue Q/Q Growth |
|
31.52% |
-11.05% |
24.27% |
-24.77% |
27.08% |
-10.46% |
30.95% |
-25.07% |
26.01% |
-11.81% |
27.53% |
| EBITDA Q/Q Growth |
|
45.77% |
-18.84% |
48.98% |
-40.81% |
55.35% |
-26.69% |
64.27% |
-37.99% |
50.87% |
-27.33% |
40.26% |
| EBIT Q/Q Growth |
|
91.61% |
-31.51% |
85.94% |
-60.57% |
118.30% |
-40.12% |
118.67% |
-57.24% |
107.66% |
-43.35% |
97.88% |
| NOPAT Q/Q Growth |
|
125.20% |
-34.38% |
116.49% |
-58.19% |
108.81% |
-34.47% |
87.01% |
-65.75% |
153.63% |
-48.69% |
130.86% |
| Net Income Q/Q Growth |
|
132.74% |
-36.50% |
115.57% |
-71.94% |
191.09% |
-47.28% |
155.16% |
-68.90% |
179.67% |
-56.69% |
210.07% |
| EPS Q/Q Growth |
|
133.85% |
-34.87% |
110.10% |
-72.12% |
191.38% |
-47.34% |
152.81% |
-69.78% |
179.41% |
-57.37% |
213.58% |
| Operating Cash Flow Q/Q Growth |
|
-98.41% |
5,635.29% |
-41.23% |
133.68% |
-70.72% |
234.18% |
-36.11% |
136.44% |
-74.53% |
193.65% |
-88.24% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.95% |
-219.81% |
6.06% |
4.79% |
15.97% |
-0.97% |
21.03% |
-3.87% |
25.29% |
-14.59% |
2.86% |
| Invested Capital Q/Q Growth |
|
4.21% |
1.13% |
3.59% |
0.00% |
3.44% |
0.58% |
2.86% |
-0.98% |
2.91% |
0.35% |
3.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.58% |
50.46% |
55.79% |
50.12% |
55.45% |
51.75% |
54.94% |
50.77% |
55.34% |
51.09% |
54.64% |
| EBITDA Margin |
|
37.42% |
34.15% |
40.93% |
32.21% |
39.37% |
32.23% |
40.43% |
33.46% |
40.07% |
33.02% |
36.31% |
| Operating Margin |
|
18.65% |
13.10% |
23.62% |
9.94% |
21.07% |
13.02% |
23.45% |
9.87% |
21.37% |
12.19% |
23.10% |
| EBIT Margin |
|
23.61% |
18.18% |
27.20% |
14.25% |
24.49% |
16.38% |
27.34% |
15.61% |
25.72% |
16.52% |
25.63% |
| Profit (Net Income) Margin |
|
13.58% |
9.70% |
16.82% |
6.27% |
14.37% |
8.46% |
16.49% |
6.84% |
15.19% |
7.46% |
18.14% |
| Tax Burden Percent |
|
78.51% |
82.47% |
79.65% |
105.21% |
81.55% |
96.57% |
76.57% |
83.11% |
77.30% |
78.84% |
75.31% |
| Interest Burden Percent |
|
73.30% |
64.70% |
77.66% |
41.83% |
71.96% |
53.50% |
78.73% |
52.76% |
76.39% |
57.27% |
93.95% |
| Effective Tax Rate |
|
21.49% |
17.53% |
20.35% |
-5.21% |
18.45% |
3.43% |
23.43% |
16.89% |
22.70% |
21.16% |
24.69% |
| Return on Invested Capital (ROIC) |
|
4.98% |
3.79% |
6.32% |
3.55% |
5.71% |
4.20% |
6.01% |
2.83% |
5.66% |
3.35% |
5.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.81% |
3.60% |
5.93% |
2.95% |
5.22% |
3.58% |
5.72% |
2.62% |
5.43% |
3.01% |
6.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.44% |
3.56% |
6.17% |
3.13% |
5.78% |
4.00% |
6.16% |
2.81% |
5.97% |
3.33% |
6.31% |
| Return on Equity (ROE) |
|
10.42% |
7.35% |
12.48% |
6.68% |
11.49% |
8.20% |
12.17% |
5.63% |
11.63% |
6.67% |
12.28% |
| Cash Return on Invested Capital (CROIC) |
|
11.88% |
-3.80% |
-5.71% |
-4.05% |
-3.17% |
-2.51% |
-1.85% |
-0.89% |
-0.45% |
-0.36% |
-1.19% |
| Operating Return on Assets (OROA) |
|
5.53% |
3.94% |
6.11% |
3.21% |
5.53% |
3.65% |
6.28% |
3.62% |
6.07% |
3.85% |
6.07% |
| Return on Assets (ROA) |
|
3.18% |
2.10% |
3.78% |
1.41% |
3.25% |
1.89% |
3.79% |
1.59% |
3.59% |
1.74% |
4.29% |
| Return on Common Equity (ROCE) |
|
10.37% |
7.32% |
12.48% |
6.68% |
11.49% |
8.20% |
12.17% |
5.63% |
11.63% |
6.67% |
12.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.17% |
0.00% |
8.36% |
8.27% |
8.42% |
0.00% |
7.95% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
567 |
372 |
805 |
337 |
703 |
461 |
861 |
295 |
748 |
384 |
886 |
| NOPAT Margin |
|
14.64% |
10.80% |
18.81% |
10.46% |
17.18% |
12.57% |
17.95% |
8.21% |
16.52% |
9.61% |
17.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.17% |
0.18% |
0.39% |
0.60% |
0.48% |
0.63% |
0.29% |
0.20% |
0.24% |
0.34% |
-0.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.81% |
- |
- |
- |
0.93% |
1.73% |
0.58% |
1.48% |
0.73% |
1.68% |
| Cost of Revenue to Revenue |
|
47.42% |
49.54% |
44.21% |
49.88% |
44.55% |
48.25% |
45.06% |
49.24% |
44.66% |
48.91% |
45.36% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
33.94% |
37.37% |
32.17% |
40.19% |
34.38% |
38.73% |
31.49% |
40.89% |
33.97% |
38.90% |
31.54% |
| Earnings before Interest and Taxes (EBIT) |
|
914 |
626 |
1,164 |
459 |
1,002 |
600 |
1,312 |
561 |
1,165 |
660 |
1,306 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,449 |
1,176 |
1,752 |
1,037 |
1,611 |
1,181 |
1,940 |
1,203 |
1,815 |
1,319 |
1,850 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.35 |
1.42 |
1.43 |
1.42 |
1.65 |
1.40 |
1.61 |
1.52 |
1.50 |
1.47 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
|
1.38 |
1.45 |
1.45 |
1.45 |
1.68 |
1.42 |
1.64 |
1.55 |
1.53 |
1.50 |
1.62 |
| Price to Revenue (P/Rev) |
|
1.87 |
2.05 |
2.12 |
2.07 |
2.40 |
2.01 |
2.43 |
2.24 |
2.19 |
2.10 |
2.38 |
| Price to Earnings (P/E) |
|
11.99 |
11.94 |
17.07 |
17.21 |
19.55 |
16.83 |
20.28 |
18.69 |
17.81 |
17.58 |
18.96 |
| Dividend Yield |
|
3.90% |
3.72% |
3.65% |
3.70% |
3.17% |
3.75% |
3.02% |
3.35% |
3.36% |
3.45% |
3.04% |
| Earnings Yield |
|
8.34% |
8.38% |
5.86% |
5.81% |
5.12% |
5.94% |
4.93% |
5.35% |
5.61% |
5.69% |
5.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.20 |
1.20 |
1.20 |
1.30 |
1.18 |
1.29 |
1.25 |
1.24 |
1.22 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.32 |
3.60 |
3.75 |
3.68 |
4.06 |
3.66 |
3.99 |
3.74 |
3.70 |
3.60 |
3.88 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.50 |
8.71 |
10.15 |
10.07 |
10.94 |
10.01 |
10.91 |
10.18 |
10.00 |
9.71 |
10.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.96 |
13.40 |
17.14 |
17.24 |
18.76 |
17.33 |
18.66 |
17.39 |
16.88 |
16.49 |
18.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.19 |
19.71 |
27.33 |
26.53 |
27.80 |
24.59 |
27.10 |
26.27 |
26.20 |
26.67 |
28.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.28 |
24.48 |
20.68 |
18.78 |
18.60 |
15.47 |
16.23 |
13.38 |
13.26 |
12.70 |
16.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.12 |
1.18 |
1.15 |
1.23 |
1.20 |
1.26 |
1.10 |
1.14 |
1.10 |
1.17 |
1.06 |
| Long-Term Debt to Equity |
|
1.00 |
1.06 |
1.03 |
1.10 |
1.09 |
1.14 |
1.05 |
1.05 |
1.05 |
1.07 |
1.01 |
| Financial Leverage |
|
1.13 |
0.99 |
1.04 |
1.06 |
1.11 |
1.12 |
1.08 |
1.07 |
1.10 |
1.11 |
1.03 |
| Leverage Ratio |
|
3.10 |
3.22 |
3.05 |
3.11 |
3.10 |
3.17 |
3.03 |
3.08 |
3.05 |
3.15 |
2.95 |
| Compound Leverage Factor |
|
2.27 |
2.08 |
2.37 |
1.30 |
2.23 |
1.70 |
2.38 |
1.62 |
2.33 |
1.80 |
2.77 |
| Debt to Total Capital |
|
52.88% |
54.06% |
53.54% |
55.09% |
54.45% |
55.78% |
52.32% |
53.17% |
52.35% |
53.87% |
51.38% |
| Short-Term Debt to Total Capital |
|
5.66% |
5.51% |
5.48% |
5.63% |
4.80% |
5.38% |
2.11% |
3.79% |
2.47% |
4.43% |
2.13% |
| Long-Term Debt to Total Capital |
|
47.23% |
48.55% |
48.06% |
49.46% |
49.65% |
50.41% |
50.21% |
49.38% |
49.88% |
49.44% |
49.26% |
| 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 |
|
47.12% |
45.94% |
46.46% |
44.91% |
45.55% |
44.22% |
47.68% |
46.83% |
47.65% |
46.13% |
48.62% |
| Debt to EBITDA |
|
3.97 |
4.11 |
4.64 |
4.88 |
4.69 |
4.96 |
4.52 |
4.54 |
4.33 |
4.50 |
4.37 |
| Net Debt to EBITDA |
|
3.72 |
3.75 |
4.41 |
4.41 |
4.47 |
4.53 |
4.26 |
4.09 |
4.10 |
4.05 |
4.18 |
| Long-Term Debt to EBITDA |
|
3.54 |
3.69 |
4.16 |
4.39 |
4.28 |
4.49 |
4.34 |
4.22 |
4.12 |
4.13 |
4.19 |
| Debt to NOPAT |
|
8.96 |
9.30 |
12.48 |
12.87 |
11.93 |
12.19 |
11.24 |
11.72 |
11.33 |
12.36 |
11.72 |
| Net Debt to NOPAT |
|
8.40 |
8.48 |
11.88 |
11.61 |
11.37 |
11.11 |
10.59 |
10.55 |
10.73 |
11.11 |
11.20 |
| Long-Term Debt to NOPAT |
|
8.00 |
8.35 |
11.21 |
11.55 |
10.88 |
11.02 |
10.79 |
10.89 |
10.80 |
11.34 |
11.24 |
| Altman Z-Score |
|
0.68 |
0.65 |
0.68 |
0.64 |
0.73 |
0.63 |
0.80 |
0.72 |
0.75 |
0.96 |
1.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.54% |
0.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.98 |
1.01 |
0.99 |
1.04 |
1.01 |
1.04 |
1.28 |
1.10 |
1.08 |
1.02 |
1.19 |
| Quick Ratio |
|
0.59 |
0.74 |
0.62 |
0.78 |
0.58 |
0.76 |
0.82 |
0.85 |
0.66 |
0.80 |
0.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,252 |
-3,896 |
-3,660 |
-3,484 |
-2,928 |
-2,956 |
-2,335 |
-2,425 |
-1,812 |
-2,076 |
-2,017 |
| Operating Cash Flow to CapEx |
|
1.70% |
0.00% |
46.32% |
115.53% |
34.48% |
0.00% |
72.47% |
0.00% |
0.00% |
0.00% |
17,400.00% |
| Free Cash Flow to Firm to Interest Expense |
|
12.56 |
-14.65 |
-12.66 |
-12.10 |
-9.57 |
-9.72 |
-7.46 |
-8.08 |
-5.86 |
-6.68 |
-6.55 |
| Operating Cash Flow to Interest Expense |
|
0.07 |
3.67 |
1.98 |
4.65 |
1.28 |
4.31 |
2.67 |
6.60 |
1.63 |
4.76 |
0.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.80 |
14.78 |
-2.30 |
0.63 |
-2.43 |
15.93 |
-1.02 |
10.44 |
1.63 |
4.76 |
0.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.22 |
0.22 |
0.23 |
0.23 |
0.22 |
0.23 |
0.23 |
0.24 |
0.23 |
0.24 |
| Accounts Receivable Turnover |
|
5.04 |
4.42 |
4.35 |
4.94 |
4.68 |
4.26 |
4.36 |
4.93 |
5.04 |
4.69 |
5.31 |
| Inventory Turnover |
|
15.82 |
15.11 |
15.80 |
15.91 |
15.16 |
14.86 |
16.19 |
15.99 |
15.63 |
15.58 |
16.20 |
| Fixed Asset Turnover |
|
0.31 |
0.30 |
0.30 |
0.30 |
0.30 |
0.30 |
0.31 |
0.31 |
0.31 |
0.31 |
0.32 |
| Accounts Payable Turnover |
|
5.40 |
3.89 |
4.92 |
5.00 |
5.06 |
4.11 |
5.09 |
4.94 |
5.06 |
4.37 |
5.18 |
| Days Sales Outstanding (DSO) |
|
72.49 |
82.67 |
83.82 |
73.94 |
77.97 |
85.70 |
83.78 |
74.01 |
72.39 |
77.84 |
68.67 |
| Days Inventory Outstanding (DIO) |
|
23.08 |
24.16 |
23.11 |
22.94 |
24.08 |
24.56 |
22.54 |
22.83 |
23.35 |
23.42 |
22.54 |
| Days Payable Outstanding (DPO) |
|
67.58 |
93.79 |
74.16 |
73.00 |
72.15 |
88.84 |
71.65 |
73.94 |
72.19 |
83.60 |
70.53 |
| Cash Conversion Cycle (CCC) |
|
27.99 |
13.04 |
32.76 |
23.89 |
29.90 |
21.42 |
34.67 |
22.90 |
23.54 |
17.66 |
20.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
43,458 |
43,947 |
45,524 |
45,525 |
47,089 |
47,364 |
48,720 |
48,245 |
49,649 |
49,824 |
51,623 |
| Invested Capital Turnover |
|
0.34 |
0.35 |
0.34 |
0.34 |
0.33 |
0.33 |
0.33 |
0.34 |
0.34 |
0.35 |
0.34 |
| Increase / (Decrease) in Invested Capital |
|
-2,685 |
4,268 |
4,465 |
3,821 |
3,631 |
3,417 |
3,196 |
2,720 |
2,560 |
2,460 |
2,903 |
| Enterprise Value (EV) |
|
50,663 |
52,772 |
54,527 |
54,534 |
60,992 |
55,893 |
62,944 |
60,434 |
61,397 |
60,980 |
66,729 |
| Market Capitalization |
|
28,479 |
30,066 |
30,829 |
30,672 |
36,044 |
30,636 |
38,343 |
36,156 |
36,253 |
35,569 |
40,886 |
| Book Value per Share |
|
$61.11 |
$61.29 |
$62.56 |
$62.34 |
$63.26 |
$63.40 |
$68.60 |
$65.93 |
$67.01 |
$67.02 |
$70.85 |
| Tangible Book Value per Share |
|
$59.93 |
$60.11 |
$61.38 |
$61.16 |
$62.08 |
$62.22 |
$67.42 |
$64.80 |
$65.88 |
$65.90 |
$69.73 |
| Total Capital |
|
44,735 |
46,052 |
46,523 |
48,003 |
48,075 |
49,669 |
49,880 |
50,727 |
50,723 |
52,443 |
52,649 |
| Total Debt |
|
23,657 |
24,894 |
24,908 |
26,443 |
26,177 |
27,707 |
26,097 |
26,971 |
26,555 |
28,253 |
27,053 |
| Total Long-Term Debt |
|
21,127 |
22,356 |
22,359 |
23,741 |
23,868 |
25,037 |
25,047 |
25,051 |
25,303 |
25,928 |
25,934 |
| Net Debt |
|
22,184 |
22,706 |
23,698 |
23,862 |
24,948 |
25,257 |
24,601 |
24,278 |
25,144 |
25,411 |
25,843 |
| Capital Expenditures (CapEx) |
|
1,000 |
-2,956 |
1,237 |
1,159 |
1,137 |
-3,532 |
1,155 |
-1,154 |
0.00 |
0.00 |
1.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,879 |
1,424 |
2,302 |
1,473 |
2,269 |
1,577 |
2,043 |
949 |
1,451 |
832 |
1,972 |
| Debt-free Net Working Capital (DFNWC) |
|
2,419 |
2,613 |
2,471 |
2,973 |
2,362 |
2,901 |
2,403 |
2,456 |
1,633 |
2,461 |
2,119 |
| Net Working Capital (NWC) |
|
-111 |
75 |
-78 |
271 |
53 |
231 |
1,353 |
536 |
381 |
136 |
1,000 |
| Net Nonoperating Expense (NNE) |
|
41 |
38 |
85 |
135 |
115 |
151 |
70 |
49 |
60 |
86 |
-38 |
| Net Nonoperating Obligations (NNO) |
|
22,380 |
22,789 |
23,909 |
23,965 |
25,191 |
25,402 |
24,937 |
24,489 |
25,481 |
25,634 |
26,027 |
| Total Depreciation and Amortization (D&A) |
|
535 |
550 |
588 |
578 |
609 |
581 |
628 |
642 |
650 |
659 |
544 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.32% |
9.71% |
15.83% |
9.94% |
15.09% |
10.34% |
12.95% |
5.88% |
8.75% |
4.92% |
11.46% |
| Debt-free Net Working Capital to Revenue |
|
15.86% |
17.82% |
16.99% |
20.07% |
15.71% |
19.02% |
15.23% |
15.21% |
9.85% |
14.55% |
12.31% |
| Net Working Capital to Revenue |
|
-0.73% |
0.51% |
-0.54% |
1.83% |
0.35% |
1.51% |
8.58% |
3.32% |
2.30% |
0.80% |
5.81% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.53 |
$1.01 |
$2.08 |
$0.58 |
$1.70 |
$0.90 |
$2.26 |
$0.68 |
$1.91 |
$0.81 |
$2.55 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
345M |
347.70M |
345.50M |
345.90M |
346.20M |
346M |
350.10M |
360.40M |
360.70M |
357.40M |
363M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$0.99 |
$2.08 |
$0.58 |
$1.69 |
$0.89 |
$2.25 |
$0.68 |
$1.90 |
$0.81 |
$2.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
346.50M |
349.30M |
346.80M |
347.10M |
347.50M |
347.30M |
351.30M |
361.70M |
361.90M |
358.70M |
364.40M |
| 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 |
|
345.22M |
345.51M |
345.83M |
346.15M |
346.41M |
346.71M |
360.30M |
360.65M |
360.94M |
361.25M |
368.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
568 |
372 |
829 |
224 |
703 |
461 |
861 |
295 |
748 |
384 |
886 |
| Normalized NOPAT Margin |
|
14.66% |
10.80% |
19.37% |
6.96% |
17.18% |
12.57% |
17.95% |
8.21% |
16.52% |
9.61% |
17.40% |
| Pre Tax Income Margin |
|
17.30% |
11.76% |
21.12% |
5.96% |
17.62% |
8.76% |
21.53% |
8.23% |
19.65% |
9.46% |
24.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.53 |
2.35 |
4.03 |
1.59 |
3.27 |
1.97 |
4.19 |
1.87 |
3.77 |
2.12 |
4.24 |
| NOPAT to Interest Expense |
|
2.19 |
1.40 |
2.79 |
1.17 |
2.30 |
1.52 |
2.75 |
0.98 |
2.42 |
1.23 |
2.88 |
| EBIT Less CapEx to Interest Expense |
|
-0.33 |
13.47 |
-0.25 |
-2.43 |
-0.44 |
13.59 |
0.50 |
5.72 |
3.77 |
2.12 |
4.24 |
| NOPAT Less CapEx to Interest Expense |
|
-1.67 |
12.51 |
-1.49 |
-2.86 |
-1.42 |
13.13 |
-0.94 |
4.83 |
2.42 |
1.23 |
2.87 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
47.52% |
43.72% |
60.13% |
60.77% |
59.16% |
60.44% |
58.59% |
58.24% |
56.36% |
57.64% |
55.29% |
| Augmented Payout Ratio |
|
89.98% |
83.47% |
60.13% |
60.77% |
59.16% |
60.44% |
58.59% |
58.24% |
56.36% |
57.64% |
55.29% |