| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,863,795.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,863,795.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.23% |
3.96% |
3.85% |
6.39% |
6.62% |
8.94% |
7.40% |
6.65% |
6.63% |
5.65% |
6.68% |
| EBITDA Growth |
|
16.74% |
17.73% |
8.94% |
5.80% |
9.63% |
10.76% |
8.95% |
5.97% |
7.78% |
3.98% |
9.01% |
| EBIT Growth |
|
25.05% |
23.63% |
12.50% |
8.27% |
11.72% |
12.96% |
12.04% |
8.11% |
7.59% |
3.68% |
10.14% |
| NOPAT Growth |
|
21.44% |
221.35% |
7.61% |
5.14% |
9.30% |
-50.58% |
14.65% |
5.35% |
7.36% |
0.18% |
10.43% |
| Net Income Growth |
|
22.69% |
224.72% |
10.22% |
4.94% |
12.95% |
-51.28% |
11.89% |
8.79% |
9.80% |
0.83% |
13.10% |
| EPS Growth |
|
25.49% |
227.08% |
12.28% |
6.35% |
15.63% |
-49.04% |
14.06% |
11.94% |
12.16% |
2.50% |
17.81% |
| Operating Cash Flow Growth |
|
-28.53% |
-16.43% |
24.96% |
22.06% |
41.44% |
5.91% |
258.19% |
-15.25% |
34.97% |
41.06% |
-158.20% |
| Free Cash Flow Firm Growth |
|
-69.61% |
-119.06% |
-199.80% |
-216.35% |
-345.14% |
621.41% |
183.88% |
78.99% |
271.20% |
42.56% |
20.89% |
| Invested Capital Growth |
|
3.43% |
12.51% |
10.35% |
8.90% |
7.90% |
0.26% |
-0.24% |
5.24% |
0.24% |
-1.75% |
-0.75% |
| Revenue Q/Q Growth |
|
2.74% |
0.92% |
-1.31% |
3.98% |
2.95% |
3.12% |
-2.71% |
3.25% |
2.94% |
2.17% |
-1.76% |
| EBITDA Q/Q Growth |
|
2.31% |
1.93% |
-3.12% |
4.71% |
6.01% |
2.98% |
-4.70% |
1.85% |
7.82% |
-0.65% |
-0.09% |
| EBIT Q/Q Growth |
|
3.48% |
1.92% |
-2.79% |
5.61% |
6.77% |
3.05% |
-3.58% |
1.90% |
6.26% |
-0.70% |
2.43% |
| NOPAT Q/Q Growth |
|
3.42% |
137.82% |
-60.00% |
6.87% |
7.51% |
7.54% |
-7.21% |
-1.80% |
9.56% |
0.35% |
2.28% |
| Net Income Q/Q Growth |
|
1.15% |
147.73% |
-59.85% |
4.31% |
8.88% |
6.85% |
-7.79% |
1.42% |
9.88% |
-1.88% |
3.42% |
| EPS Q/Q Growth |
|
1.59% |
145.31% |
-59.24% |
4.69% |
10.45% |
8.11% |
-8.75% |
2.74% |
10.67% |
-1.20% |
4.88% |
| Operating Cash Flow Q/Q Growth |
|
-5.79% |
18.81% |
-113.32% |
918.72% |
9.17% |
-11.04% |
-80.11% |
338.63% |
73.86% |
-7.03% |
-108.21% |
| Free Cash Flow Firm Q/Q Growth |
|
-68.05% |
-180.27% |
-541.39% |
29.27% |
32.68% |
270.73% |
3.19% |
-117.71% |
648.57% |
42.17% |
-12.50% |
| Invested Capital Q/Q Growth |
|
-0.97% |
5.46% |
6.22% |
-1.83% |
-1.88% |
-2.00% |
5.69% |
3.56% |
-6.55% |
-3.95% |
6.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.47% |
35.56% |
35.05% |
35.40% |
35.63% |
35.70% |
35.31% |
35.88% |
36.37% |
36.56% |
36.39% |
| EBITDA Margin |
|
17.06% |
17.23% |
16.91% |
17.03% |
17.54% |
17.51% |
17.16% |
16.92% |
17.73% |
17.24% |
17.53% |
| Operating Margin |
|
14.59% |
14.20% |
14.14% |
14.47% |
15.00% |
15.23% |
15.12% |
14.30% |
14.84% |
14.82% |
15.32% |
| EBIT Margin |
|
14.81% |
14.95% |
14.73% |
14.96% |
15.51% |
15.50% |
15.36% |
15.16% |
15.65% |
15.21% |
15.86% |
| Profit (Net Income) Margin |
|
10.35% |
25.41% |
10.34% |
10.37% |
10.97% |
11.36% |
10.77% |
10.58% |
11.29% |
10.85% |
11.42% |
| Tax Burden Percent |
|
75.91% |
183.82% |
74.79% |
75.11% |
75.69% |
77.74% |
74.68% |
75.09% |
77.02% |
75.78% |
76.29% |
| Interest Burden Percent |
|
92.12% |
92.46% |
93.85% |
92.31% |
93.41% |
94.29% |
93.87% |
92.91% |
93.68% |
94.08% |
94.36% |
| Effective Tax Rate |
|
24.09% |
-83.82% |
25.21% |
24.89% |
24.31% |
22.26% |
25.32% |
24.91% |
22.98% |
24.22% |
23.71% |
| Return on Invested Capital (ROIC) |
|
17.96% |
42.20% |
16.10% |
17.02% |
18.33% |
19.23% |
17.61% |
16.87% |
19.07% |
19.57% |
19.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.01% |
41.13% |
15.79% |
16.28% |
17.65% |
18.26% |
16.75% |
16.58% |
18.74% |
18.44% |
18.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.85% |
14.77% |
6.40% |
6.08% |
5.51% |
4.86% |
5.18% |
4.55% |
4.05% |
3.32% |
4.85% |
| Return on Equity (ROE) |
|
25.81% |
56.96% |
22.50% |
23.09% |
23.84% |
24.08% |
22.79% |
21.42% |
23.11% |
22.89% |
24.34% |
| Cash Return on Invested Capital (CROIC) |
|
13.14% |
12.11% |
12.69% |
14.50% |
16.12% |
17.89% |
17.93% |
12.65% |
18.65% |
21.25% |
19.55% |
| Operating Return on Assets (OROA) |
|
14.37% |
14.25% |
14.40% |
14.21% |
14.58% |
15.09% |
15.47% |
14.26% |
14.67% |
14.27% |
15.58% |
| Return on Assets (ROA) |
|
10.05% |
24.22% |
10.10% |
9.85% |
10.31% |
11.06% |
10.84% |
9.95% |
10.58% |
10.17% |
11.21% |
| Return on Common Equity (ROCE) |
|
25.81% |
56.96% |
22.50% |
23.09% |
23.84% |
24.08% |
22.79% |
21.42% |
23.11% |
22.89% |
24.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
21.38% |
0.00% |
27.94% |
27.71% |
27.69% |
0.00% |
21.51% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
126 |
299 |
120 |
128 |
137 |
148 |
137 |
135 |
148 |
148 |
151 |
| NOPAT Margin |
|
11.07% |
26.10% |
10.58% |
10.87% |
11.35% |
11.84% |
11.29% |
10.74% |
11.43% |
11.23% |
11.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.95% |
1.07% |
0.32% |
0.74% |
0.68% |
0.96% |
0.86% |
0.30% |
0.33% |
1.13% |
0.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
8.51% |
- |
- |
- |
4.09% |
3.74% |
3.47% |
3.94% |
3.62% |
3.78% |
| Cost of Revenue to Revenue |
|
64.53% |
64.44% |
64.95% |
64.60% |
64.37% |
64.30% |
64.69% |
64.12% |
63.63% |
63.44% |
63.61% |
| SG&A Expenses to Revenue |
|
20.23% |
20.71% |
20.78% |
20.37% |
20.09% |
19.95% |
19.84% |
21.24% |
20.30% |
21.01% |
20.86% |
| 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 |
|
20.88% |
21.36% |
20.91% |
20.93% |
20.63% |
20.47% |
20.19% |
21.58% |
21.53% |
21.74% |
21.07% |
| Earnings before Interest and Taxes (EBIT) |
|
168 |
171 |
167 |
176 |
188 |
194 |
187 |
190 |
202 |
201 |
206 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
194 |
197 |
191 |
200 |
212 |
219 |
208 |
212 |
229 |
227 |
227 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.21 |
2.76 |
2.58 |
2.48 |
2.92 |
3.17 |
3.61 |
2.98 |
2.87 |
3.16 |
2.56 |
| Price to Tangible Book Value (P/TBV) |
|
23.92 |
12.11 |
10.36 |
9.34 |
10.30 |
10.93 |
11.69 |
10.76 |
10.59 |
11.50 |
9.92 |
| Price to Revenue (P/Rev) |
|
1.46 |
1.38 |
1.31 |
1.26 |
1.50 |
1.59 |
1.82 |
1.56 |
1.46 |
1.59 |
1.23 |
| Price to Earnings (P/E) |
|
15.02 |
9.81 |
9.23 |
8.94 |
10.54 |
14.75 |
16.78 |
14.30 |
13.24 |
14.60 |
11.11 |
| Dividend Yield |
|
1.51% |
1.61% |
1.72% |
1.80% |
1.52% |
1.42% |
1.25% |
1.47% |
1.58% |
1.45% |
1.87% |
| Earnings Yield |
|
6.66% |
10.19% |
10.83% |
11.18% |
9.49% |
6.78% |
5.96% |
6.99% |
7.55% |
6.85% |
9.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.60 |
2.35 |
2.17 |
2.13 |
2.53 |
2.76 |
3.06 |
2.59 |
2.58 |
2.91 |
2.25 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.63 |
1.54 |
1.49 |
1.42 |
1.63 |
1.70 |
1.96 |
1.69 |
1.55 |
1.65 |
1.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.95 |
9.10 |
8.74 |
8.32 |
9.47 |
9.88 |
11.32 |
9.78 |
8.94 |
9.58 |
7.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.70 |
10.58 |
10.09 |
9.55 |
10.82 |
11.22 |
12.77 |
10.98 |
10.05 |
10.78 |
8.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.99 |
10.40 |
10.09 |
9.65 |
11.08 |
15.25 |
17.27 |
14.94 |
13.68 |
14.80 |
11.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.67 |
14.01 |
13.51 |
12.13 |
12.57 |
13.20 |
13.95 |
12.82 |
10.64 |
10.34 |
9.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.10 |
20.52 |
17.90 |
15.32 |
16.30 |
15.47 |
17.04 |
20.98 |
13.86 |
13.57 |
11.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.56 |
0.56 |
0.70 |
0.68 |
0.51 |
0.50 |
0.50 |
0.47 |
0.61 |
0.62 |
| Long-Term Debt to Equity |
|
0.61 |
0.37 |
0.36 |
0.52 |
0.50 |
0.50 |
0.48 |
0.32 |
0.33 |
0.46 |
0.47 |
| Financial Leverage |
|
0.46 |
0.36 |
0.41 |
0.37 |
0.31 |
0.27 |
0.31 |
0.27 |
0.22 |
0.18 |
0.26 |
| Leverage Ratio |
|
2.44 |
2.31 |
2.19 |
2.26 |
2.25 |
2.11 |
2.03 |
2.13 |
2.16 |
2.19 |
2.13 |
| Compound Leverage Factor |
|
2.25 |
2.13 |
2.05 |
2.09 |
2.10 |
1.99 |
1.90 |
1.98 |
2.03 |
2.06 |
2.01 |
| Debt to Total Capital |
|
39.49% |
36.04% |
36.02% |
41.13% |
40.46% |
33.83% |
33.13% |
33.35% |
32.10% |
37.69% |
38.30% |
| Short-Term Debt to Total Capital |
|
2.44% |
12.58% |
13.24% |
10.72% |
10.59% |
0.72% |
0.71% |
11.87% |
10.03% |
9.19% |
9.38% |
| Long-Term Debt to Total Capital |
|
37.05% |
23.46% |
22.78% |
30.41% |
29.87% |
33.10% |
32.41% |
21.47% |
22.07% |
28.50% |
28.92% |
| 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 |
|
60.51% |
63.96% |
63.98% |
58.87% |
59.54% |
66.17% |
66.87% |
66.65% |
67.90% |
62.31% |
61.70% |
| Debt to EBITDA |
|
1.81 |
1.68 |
1.68 |
2.09 |
2.03 |
1.48 |
1.45 |
1.52 |
1.39 |
1.76 |
1.72 |
| Net Debt to EBITDA |
|
1.06 |
0.90 |
1.06 |
0.92 |
0.75 |
0.67 |
0.78 |
0.74 |
0.53 |
0.39 |
0.68 |
| Long-Term Debt to EBITDA |
|
1.69 |
1.09 |
1.06 |
1.54 |
1.50 |
1.45 |
1.42 |
0.98 |
0.95 |
1.33 |
1.30 |
| Debt to NOPAT |
|
2.90 |
1.92 |
1.94 |
2.42 |
2.37 |
2.29 |
2.21 |
2.32 |
2.12 |
2.72 |
2.64 |
| Net Debt to NOPAT |
|
1.71 |
1.03 |
1.22 |
1.07 |
0.88 |
1.03 |
1.19 |
1.13 |
0.81 |
0.60 |
1.05 |
| Long-Term Debt to NOPAT |
|
2.72 |
1.25 |
1.22 |
1.79 |
1.75 |
2.24 |
2.16 |
1.50 |
1.46 |
2.05 |
1.99 |
| Altman Z-Score |
|
3.08 |
2.96 |
3.03 |
2.79 |
2.99 |
3.45 |
3.94 |
3.27 |
3.14 |
3.00 |
2.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.91 |
1.44 |
1.54 |
1.89 |
1.85 |
2.16 |
2.45 |
1.53 |
1.51 |
1.66 |
1.69 |
| Quick Ratio |
|
1.63 |
1.29 |
1.37 |
1.73 |
1.73 |
1.94 |
2.22 |
1.39 |
1.38 |
1.53 |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
33 |
-27 |
-172 |
-122 |
-82 |
140 |
145 |
-26 |
140 |
200 |
175 |
| Operating Cash Flow to CapEx |
|
1,215.11% |
1,061.02% |
-106.48% |
1,092.53% |
1,156.14% |
1,180.98% |
183.98% |
798.15% |
1,890.04% |
1,623.60% |
-98.35% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.97 |
0.95 |
0.98 |
0.95 |
0.94 |
0.97 |
1.01 |
0.94 |
0.94 |
0.94 |
0.98 |
| Accounts Receivable Turnover |
|
4.33 |
4.24 |
4.20 |
4.23 |
4.11 |
4.12 |
4.15 |
4.06 |
4.02 |
4.17 |
4.21 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
24.62 |
24.16 |
24.23 |
24.20 |
24.09 |
23.97 |
23.98 |
23.53 |
25.81 |
25.50 |
26.37 |
| Accounts Payable Turnover |
|
105.70 |
91.47 |
115.16 |
84.29 |
133.39 |
95.85 |
95.79 |
87.67 |
120.63 |
101.52 |
103.52 |
| Days Sales Outstanding (DSO) |
|
84.34 |
86.06 |
86.94 |
86.19 |
88.76 |
88.62 |
88.01 |
89.84 |
90.90 |
87.63 |
86.71 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
3.45 |
3.99 |
3.17 |
4.33 |
2.74 |
3.81 |
3.81 |
4.16 |
3.03 |
3.60 |
3.53 |
| Cash Conversion Cycle (CCC) |
|
80.89 |
82.07 |
83.77 |
81.86 |
86.02 |
84.81 |
84.20 |
85.68 |
87.87 |
84.03 |
83.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,780 |
2,932 |
3,114 |
3,057 |
3,000 |
2,939 |
3,107 |
3,217 |
3,007 |
2,888 |
3,083 |
| Invested Capital Turnover |
|
1.62 |
1.62 |
1.52 |
1.57 |
1.61 |
1.62 |
1.56 |
1.57 |
1.67 |
1.74 |
1.67 |
| Increase / (Decrease) in Invested Capital |
|
92 |
326 |
292 |
250 |
220 |
7.76 |
-7.36 |
160 |
7.13 |
-52 |
-23 |
| Enterprise Value (EV) |
|
7,224 |
6,878 |
6,744 |
6,513 |
7,591 |
8,125 |
9,504 |
8,327 |
7,762 |
8,404 |
6,936 |
| Market Capitalization |
|
6,453 |
6,195 |
5,928 |
5,794 |
6,986 |
7,575 |
8,850 |
7,696 |
7,300 |
8,066 |
6,327 |
| Book Value per Share |
|
$11.08 |
$12.39 |
$12.72 |
$12.99 |
$13.44 |
$13.55 |
$13.96 |
$14.79 |
$14.60 |
$14.79 |
$14.57 |
| Tangible Book Value per Share |
|
$1.49 |
$2.82 |
$3.17 |
$3.45 |
$3.81 |
$3.93 |
$4.31 |
$4.09 |
$3.96 |
$4.07 |
$3.75 |
| Total Capital |
|
3,321 |
3,515 |
3,592 |
3,971 |
4,022 |
3,611 |
3,668 |
3,881 |
3,747 |
4,092 |
4,012 |
| Total Debt |
|
1,312 |
1,267 |
1,294 |
1,634 |
1,628 |
1,221 |
1,215 |
1,294 |
1,203 |
1,542 |
1,536 |
| Total Long-Term Debt |
|
1,230 |
825 |
818 |
1,208 |
1,201 |
1,195 |
1,189 |
833 |
827 |
1,166 |
1,160 |
| Net Debt |
|
771 |
683 |
816 |
719 |
605 |
550 |
654 |
631 |
462 |
338 |
608 |
| Capital Expenditures (CapEx) |
|
13 |
18 |
24 |
19 |
20 |
17 |
22 |
22 |
16 |
18 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
431 |
432 |
642 |
580 |
510 |
471 |
616 |
540 |
386 |
226 |
427 |
| Debt-free Net Working Capital (DFNWC) |
|
972 |
1,016 |
1,121 |
1,494 |
1,532 |
1,143 |
1,177 |
1,203 |
1,127 |
1,430 |
1,355 |
| Net Working Capital (NWC) |
|
891 |
574 |
645 |
1,068 |
1,106 |
1,116 |
1,151 |
743 |
751 |
1,054 |
979 |
| Net Nonoperating Expense (NNE) |
|
8.19 |
7.83 |
2.71 |
5.88 |
4.66 |
5.93 |
6.33 |
2.00 |
1.76 |
5.02 |
3.50 |
| Net Nonoperating Obligations (NNO) |
|
771 |
683 |
816 |
719 |
605 |
550 |
654 |
631 |
462 |
338 |
608 |
| Total Depreciation and Amortization (D&A) |
|
26 |
26 |
25 |
24 |
24 |
25 |
22 |
22 |
27 |
27 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.72% |
9.65% |
14.22% |
12.64% |
10.92% |
9.88% |
12.69% |
10.96% |
7.70% |
4.45% |
8.28% |
| Debt-free Net Working Capital to Revenue |
|
21.92% |
22.69% |
24.80% |
32.56% |
32.85% |
23.97% |
24.27% |
24.41% |
22.49% |
28.15% |
26.26% |
| Net Working Capital to Revenue |
|
20.09% |
12.81% |
14.27% |
23.28% |
23.71% |
23.42% |
23.73% |
15.07% |
14.99% |
20.75% |
18.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.65 |
$1.60 |
$0.65 |
$0.68 |
$0.75 |
$0.80 |
$0.75 |
$0.76 |
$0.84 |
$0.83 |
$0.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
181.40M |
182.35M |
180.42M |
179.65M |
177.60M |
178.39M |
175.53M |
174.61M |
173.58M |
173.89M |
170.31M |
| Adjusted Diluted Earnings per Share |
|
$0.64 |
$1.57 |
$0.64 |
$0.67 |
$0.74 |
$0.80 |
$0.73 |
$0.75 |
$0.83 |
$0.82 |
$0.86 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
183.80M |
185.14M |
181.94M |
180.91M |
179.71M |
180.44M |
178.44M |
177.05M |
176.10M |
176.65M |
172.85M |
| 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 |
|
181.41M |
180.73M |
179.98M |
178.18M |
176.36M |
175.67M |
174.87M |
174.27M |
172.41M |
169.86M |
169.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
126 |
114 |
120 |
128 |
137 |
148 |
137 |
135 |
148 |
148 |
151 |
| Normalized NOPAT Margin |
|
11.07% |
9.94% |
10.58% |
10.87% |
11.35% |
11.84% |
11.29% |
10.74% |
11.43% |
11.23% |
11.69% |
| Pre Tax Income Margin |
|
13.64% |
13.83% |
13.82% |
13.81% |
14.49% |
14.62% |
14.42% |
14.09% |
14.66% |
14.31% |
14.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.84% |
15.84% |
15.92% |
16.14% |
16.07% |
21.12% |
20.99% |
21.00% |
20.93% |
21.31% |
21.02% |
| Augmented Payout Ratio |
|
22.84% |
51.57% |
15.92% |
16.14% |
16.07% |
70.31% |
20.99% |
21.00% |
20.93% |
21.31% |
21.02% |