| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,937,826.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,937,826.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.83% |
2.98% |
4.28% |
6.93% |
5.11% |
4.64% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.86% |
-8.93% |
-1.69% |
14.11% |
12.11% |
6.63% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.97% |
-12.37% |
-3.37% |
14.39% |
13.13% |
7.03% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9.76% |
-13.78% |
-6.40% |
54.09% |
23.23% |
4.04% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9.44% |
-14.29% |
-7.45% |
55.21% |
21.28% |
5.05% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.87% |
-12.66% |
-5.05% |
58.30% |
23.93% |
6.85% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-38.06% |
11.11% |
5.90% |
47.81% |
24.64% |
-122.49% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.37% |
89.37% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.64% |
6.49% |
17.61% |
| Revenue Q/Q Growth |
|
0.00% |
-13.43% |
9.52% |
8.73% |
0.00% |
-11.58% |
10.90% |
11.49% |
-3.86% |
17.12% |
| EBITDA Q/Q Growth |
|
0.00% |
-31.37% |
26.61% |
25.95% |
0.00% |
-32.89% |
36.67% |
46.20% |
-16.39% |
42.02% |
| EBIT Q/Q Growth |
|
0.00% |
-35.19% |
30.82% |
29.17% |
0.00% |
-37.61% |
44.26% |
52.90% |
-17.79% |
48.43% |
| NOPAT Q/Q Growth |
|
0.00% |
-36.09% |
34.34% |
1.12% |
0.00% |
-38.94% |
45.85% |
66.46% |
-16.88% |
55.38% |
| Net Income Q/Q Growth |
|
0.00% |
-37.96% |
37.58% |
1.81% |
0.00% |
-41.28% |
48.55% |
70.73% |
-18.57% |
60.87% |
| EPS Q/Q Growth |
|
0.00% |
-37.80% |
37.97% |
2.29% |
0.00% |
-41.03% |
50.00% |
70.53% |
-17.85% |
61.03% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-45.06% |
110.46% |
-43.17% |
0.00% |
-1.45% |
100.59% |
-20.67% |
-20.52% |
-107.25% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.56% |
1.36% |
104.84% |
-92.52% |
-376.02% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.25% |
0.23% |
2.16% |
3.73% |
16.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.24% |
30.41% |
30.54% |
30.97% |
30.11% |
29.71% |
30.95% |
31.71% |
30.68% |
30.99% |
| EBITDA Margin |
|
10.59% |
8.39% |
9.70% |
11.24% |
9.78% |
7.42% |
9.15% |
11.99% |
10.43% |
11.39% |
| Operating Margin |
|
9.59% |
7.15% |
8.55% |
10.21% |
8.56% |
5.97% |
7.95% |
10.89% |
9.44% |
10.20% |
| EBIT Margin |
|
9.55% |
7.15% |
8.54% |
10.14% |
8.62% |
6.08% |
7.91% |
10.85% |
9.28% |
10.26% |
| Profit (Net Income) Margin |
|
6.73% |
4.83% |
6.06% |
5.68% |
6.05% |
4.02% |
5.38% |
8.24% |
6.98% |
7.61% |
| Tax Burden Percent |
|
75.11% |
74.36% |
76.25% |
59.42% |
75.32% |
74.59% |
73.61% |
80.28% |
80.06% |
78.72% |
| Interest Burden Percent |
|
93.89% |
90.78% |
93.11% |
94.17% |
93.13% |
88.52% |
92.37% |
94.58% |
93.93% |
94.21% |
| Effective Tax Rate |
|
24.89% |
25.64% |
23.75% |
40.58% |
24.68% |
25.41% |
26.39% |
19.72% |
19.94% |
21.28% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
20.10% |
42.42% |
29.41% |
39.00% |
29.53% |
25.27% |
25.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
19.17% |
40.58% |
27.74% |
36.96% |
28.27% |
23.90% |
24.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
11.35% |
24.18% |
17.98% |
23.64% |
16.69% |
14.13% |
16.90% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
31.45% |
66.60% |
47.40% |
62.64% |
46.22% |
39.40% |
42.54% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
12.32% |
0.00% |
0.00% |
0.00% |
18.36% |
16.38% |
5.18% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
18.46% |
15.19% |
11.00% |
13.85% |
19.46% |
16.74% |
17.99% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
10.33% |
10.65% |
7.26% |
9.41% |
14.78% |
12.58% |
13.34% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
31.45% |
66.60% |
47.40% |
62.64% |
46.22% |
39.40% |
42.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.81% |
29.88% |
29.05% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
555 |
355 |
477 |
482 |
501 |
306 |
446 |
743 |
617 |
703 |
| NOPAT Margin |
|
7.20% |
5.32% |
6.52% |
6.06% |
6.44% |
4.45% |
5.85% |
8.74% |
7.56% |
8.03% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.93% |
1.83% |
1.68% |
2.04% |
1.26% |
1.36% |
0.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
5.05% |
5.19% |
3.11% |
4.63% |
7.44% |
6.06% |
6.33% |
| Cost of Revenue to Revenue |
|
69.76% |
69.59% |
69.46% |
69.03% |
69.89% |
70.29% |
69.05% |
68.29% |
69.32% |
69.01% |
| SG&A Expenses to Revenue |
|
19.62% |
22.01% |
20.66% |
19.47% |
20.39% |
22.41% |
20.85% |
19.56% |
20.09% |
19.63% |
| 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 |
|
20.65% |
23.26% |
21.99% |
20.77% |
21.55% |
23.75% |
23.00% |
20.82% |
21.24% |
20.79% |
| Earnings before Interest and Taxes (EBIT) |
|
736 |
477 |
624 |
806 |
670 |
418 |
603 |
922 |
758 |
898 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
816 |
560 |
709 |
893 |
760 |
510 |
697 |
1,019 |
852 |
997 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.00 |
6.59 |
6.09 |
7.60 |
8.07 |
7.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.40 |
14.90 |
14.31 |
16.78 |
16.92 |
18.14 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.33 |
1.21 |
1.11 |
1.44 |
1.57 |
1.47 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.49 |
22.07 |
20.96 |
23.88 |
24.98 |
23.53 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
0.89% |
1.44% |
1.47% |
1.34% |
1.47% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.26% |
4.53% |
4.77% |
4.19% |
4.00% |
4.25% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.76 |
4.40 |
4.11 |
5.16 |
5.46 |
4.75 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.45 |
1.33 |
1.23 |
1.55 |
1.68 |
1.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.72 |
13.85 |
13.03 |
16.01 |
17.04 |
16.08 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.69 |
15.80 |
14.92 |
18.29 |
19.42 |
18.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.71 |
22.54 |
21.49 |
23.95 |
24.83 |
24.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
25.89 |
23.46 |
21.50 |
25.05 |
26.32 |
33.65 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.60 |
34.36 |
99.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.70 |
0.71 |
0.79 |
0.74 |
0.71 |
0.68 |
0.79 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.67 |
0.61 |
0.72 |
0.67 |
0.64 |
0.68 |
0.72 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.59 |
0.60 |
0.65 |
0.64 |
0.59 |
0.59 |
0.68 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
3.06 |
2.98 |
3.01 |
3.12 |
3.00 |
2.95 |
3.07 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
2.88 |
2.78 |
2.67 |
2.88 |
2.83 |
2.77 |
2.89 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
41.13% |
41.41% |
44.21% |
42.58% |
41.59% |
40.51% |
44.16% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.57% |
5.70% |
4.07% |
4.15% |
4.01% |
0.00% |
4.03% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
39.56% |
35.71% |
40.14% |
38.42% |
37.58% |
40.51% |
40.13% |
| 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 |
|
0.00% |
0.00% |
0.00% |
58.87% |
58.59% |
55.79% |
57.42% |
58.41% |
59.49% |
55.84% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.32 |
1.37 |
1.51 |
1.43 |
1.39 |
1.34 |
1.56 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.13 |
1.16 |
1.25 |
1.25 |
1.16 |
1.17 |
1.42 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.27 |
1.18 |
1.38 |
1.29 |
1.26 |
1.34 |
1.42 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.10 |
2.20 |
2.46 |
2.37 |
2.08 |
1.95 |
2.33 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
1.80 |
1.87 |
2.03 |
2.07 |
1.74 |
1.70 |
2.12 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.02 |
1.90 |
2.24 |
2.13 |
1.88 |
1.95 |
2.12 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.78 |
4.67 |
4.36 |
4.96 |
5.30 |
4.75 |
| 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 |
|
0.00 |
0.00 |
0.00 |
1.80 |
1.68 |
1.82 |
1.64 |
1.68 |
1.88 |
1.73 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.74 |
0.78 |
0.71 |
0.77 |
0.81 |
0.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-8,524 |
-8,742 |
-8,623 |
418 |
31 |
-890 |
| Operating Cash Flow to CapEx |
|
612.09% |
302.97% |
907.04% |
335.78% |
448.05% |
419.75% |
885.71% |
772.86% |
364.41% |
-39.44% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-185.31 |
-182.13 |
-187.46 |
8.35 |
0.68 |
-17.12 |
| Operating Cash Flow to Interest Expense |
|
12.38 |
6.95 |
14.98 |
7.79 |
7.50 |
7.08 |
14.83 |
10.82 |
9.35 |
-1.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.36 |
4.66 |
13.33 |
5.47 |
5.83 |
5.40 |
13.15 |
9.42 |
6.78 |
-3.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
1.82 |
1.76 |
1.81 |
1.75 |
1.79 |
1.80 |
1.75 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
8.23 |
8.15 |
9.34 |
8.06 |
8.13 |
8.37 |
8.43 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
5.09 |
4.70 |
4.87 |
4.62 |
4.91 |
4.79 |
4.65 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
17.71 |
16.68 |
16.54 |
16.49 |
17.10 |
17.00 |
16.43 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
6.04 |
6.02 |
6.88 |
5.57 |
6.10 |
6.25 |
6.14 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
44.33 |
44.76 |
39.07 |
45.28 |
44.89 |
43.63 |
43.32 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
71.70 |
77.70 |
74.90 |
79.01 |
74.28 |
76.24 |
78.57 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
60.46 |
60.67 |
53.06 |
65.59 |
59.79 |
58.40 |
59.40 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
55.58 |
61.79 |
60.91 |
58.71 |
59.37 |
61.47 |
62.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
8,940 |
9,025 |
9,048 |
9,069 |
9,265 |
9,611 |
10,641 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
3.31 |
6.58 |
6.61 |
6.66 |
3.38 |
3.34 |
3.19 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
9,025 |
9,048 |
9,069 |
325 |
586 |
1,593 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
43,000 |
39,773 |
37,260 |
47,801 |
52,453 |
50,509 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
39,604 |
36,188 |
33,678 |
44,323 |
48,855 |
46,042 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$27.68 |
$28.17 |
$27.45 |
$27.84 |
$29.58 |
$30.87 |
$31.97 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$12.35 |
$12.81 |
$12.15 |
$11.85 |
$13.40 |
$14.72 |
$13.09 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
9,540 |
9,652 |
9,838 |
9,632 |
9,984 |
10,180 |
11,105 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
3,924 |
3,997 |
4,349 |
4,101 |
4,152 |
4,124 |
4,904 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
3,774 |
3,447 |
3,949 |
3,701 |
3,752 |
4,124 |
4,456 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
3,353 |
3,396 |
3,585 |
3,582 |
3,478 |
3,598 |
4,467 |
| Capital Expenditures (CapEx) |
|
91 |
101 |
71 |
109 |
77 |
81 |
77 |
70 |
118 |
142 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
3,773 |
3,835 |
3,804 |
3,686 |
3,844 |
4,162 |
4,661 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
4,344 |
4,436 |
4,568 |
4,205 |
4,518 |
4,688 |
5,098 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
4,194 |
3,886 |
4,168 |
3,805 |
4,118 |
4,688 |
4,650 |
| Net Nonoperating Expense (NNE) |
|
36 |
33 |
34 |
31 |
31 |
30 |
36 |
43 |
47 |
37 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
3,324 |
3,370 |
3,559 |
3,538 |
3,433 |
3,555 |
4,440 |
| Total Depreciation and Amortization (D&A) |
|
80 |
83 |
85 |
87 |
90 |
92 |
94 |
97 |
94 |
99 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
12.73% |
12.91% |
12.72% |
12.20% |
12.50% |
13.36% |
14.84% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
14.66% |
14.94% |
15.28% |
13.92% |
14.69% |
15.05% |
16.23% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
14.15% |
13.08% |
13.94% |
12.59% |
13.39% |
15.05% |
14.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.23 |
$2.34 |
$1.38 |
$2.07 |
$3.54 |
$2.91 |
$3.44 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
202.90M |
200.80M |
199.60M |
198.30M |
198.90M |
196.20M |
193.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.23 |
$2.34 |
$1.38 |
$2.07 |
$3.53 |
$2.90 |
$3.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
203.50M |
201.30M |
199.80M |
198.50M |
199.20M |
196.60M |
194M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
200.74M |
199.95M |
198.70M |
197.18M |
196.15M |
195.55M |
193.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
555 |
355 |
486 |
482 |
501 |
306 |
498 |
743 |
617 |
705 |
| Normalized NOPAT Margin |
|
7.20% |
5.32% |
6.65% |
6.06% |
6.44% |
4.45% |
6.53% |
8.74% |
7.56% |
8.05% |
| Pre Tax Income Margin |
|
8.96% |
6.49% |
7.95% |
9.55% |
8.03% |
5.38% |
7.31% |
10.26% |
8.72% |
9.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
16.36 |
10.84 |
14.51 |
17.15 |
14.57 |
8.71 |
13.11 |
18.44 |
16.48 |
17.27 |
| NOPAT to Interest Expense |
|
12.33 |
8.06 |
11.08 |
10.25 |
10.89 |
6.37 |
9.70 |
14.85 |
13.42 |
13.52 |
| EBIT Less CapEx to Interest Expense |
|
14.33 |
8.55 |
12.86 |
14.83 |
12.89 |
7.02 |
11.43 |
17.04 |
13.91 |
14.54 |
| NOPAT Less CapEx to Interest Expense |
|
10.31 |
5.77 |
9.43 |
7.93 |
9.21 |
4.68 |
8.02 |
13.45 |
10.85 |
10.79 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
45.19% |
37.49% |
38.84% |
40.01% |
26.35% |
33.38% |
25.86% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
81.73% |
83.87% |
93.23% |
100.50% |
77.42% |
79.40% |
74.81% |