| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
192,480,830.00 |
192,856,206.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
192,480,830.00 |
192,856,206.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.10 |
2.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.48% |
20.41% |
14.07% |
24.15% |
22.94% |
11.11% |
20.44% |
11.66% |
16.59% |
14.23% |
11.44% |
| EBITDA Growth |
|
13.57% |
39.13% |
11.54% |
64.81% |
31.26% |
16.73% |
30.16% |
5.02% |
21.56% |
19.96% |
33.52% |
| EBIT Growth |
|
14.14% |
46.70% |
13.28% |
76.09% |
34.86% |
18.73% |
33.22% |
4.44% |
23.69% |
21.75% |
36.64% |
| NOPAT Growth |
|
102.86% |
40.12% |
8.43% |
44.34% |
-9.58% |
13.05% |
40.30% |
0.22% |
17.29% |
30.00% |
29.97% |
| Net Income Growth |
|
84.85% |
36.39% |
4.41% |
55.15% |
-19.63% |
20.59% |
33.33% |
0.63% |
21.33% |
21.73% |
35.20% |
| EPS Growth |
|
84.31% |
36.19% |
4.00% |
54.48% |
-20.57% |
20.28% |
32.69% |
0.48% |
21.43% |
21.51% |
35.27% |
| Operating Cash Flow Growth |
|
26.39% |
55.91% |
-6.72% |
-27.83% |
3.85% |
-3.33% |
-32.18% |
88.26% |
14.44% |
27.38% |
133.04% |
| Free Cash Flow Firm Growth |
|
156.46% |
116.21% |
-61.62% |
-9,181.37% |
88.92% |
-393.84% |
-1,540.08% |
-427.08% |
-202.81% |
-296.06% |
104.85% |
| Invested Capital Growth |
|
10.20% |
6.10% |
6.80% |
10.72% |
5.79% |
9.26% |
18.73% |
15.11% |
16.71% |
15.88% |
10.37% |
| Revenue Q/Q Growth |
|
16.04% |
-6.80% |
9.05% |
5.27% |
14.91% |
-15.77% |
18.21% |
-2.41% |
19.99% |
-17.48% |
15.32% |
| EBITDA Q/Q Growth |
|
33.23% |
-14.47% |
9.79% |
31.74% |
6.11% |
-23.94% |
22.42% |
6.30% |
22.82% |
-24.94% |
36.25% |
| EBIT Q/Q Growth |
|
38.66% |
-16.15% |
11.48% |
35.86% |
6.20% |
-26.18% |
25.09% |
6.51% |
25.77% |
-27.34% |
40.39% |
| NOPAT Q/Q Growth |
|
93.69% |
-47.74% |
11.58% |
27.80% |
21.34% |
-34.66% |
38.48% |
-8.71% |
42.01% |
-27.59% |
38.45% |
| Net Income Q/Q Growth |
|
110.75% |
-49.10% |
8.94% |
32.76% |
9.18% |
-23.63% |
20.45% |
0.20% |
31.64% |
-23.38% |
33.78% |
| EPS Q/Q Growth |
|
110.45% |
-49.29% |
9.09% |
32.69% |
8.21% |
-23.21% |
20.35% |
0.48% |
30.77% |
-23.16% |
33.97% |
| Operating Cash Flow Q/Q Growth |
|
30.37% |
-6.58% |
-41.35% |
1.03% |
87.59% |
-13.04% |
-58.85% |
180.43% |
14.04% |
-3.21% |
-24.71% |
| Free Cash Flow Firm Q/Q Growth |
|
18,392.08% |
-75.00% |
-6.32% |
-316.68% |
472.33% |
-138.88% |
-359.13% |
20.69% |
27.38% |
-49.77% |
105.62% |
| Invested Capital Q/Q Growth |
|
5.39% |
-3.52% |
2.64% |
6.09% |
0.69% |
-0.35% |
11.53% |
2.86% |
2.10% |
-1.07% |
6.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.29% |
58.06% |
57.27% |
60.00% |
59.25% |
57.62% |
58.80% |
59.09% |
59.21% |
59.44% |
62.41% |
| EBITDA Margin |
|
27.35% |
25.10% |
25.27% |
31.63% |
29.21% |
26.37% |
27.31% |
29.75% |
30.45% |
27.70% |
32.73% |
| Operating Margin |
|
22.96% |
21.60% |
22.70% |
27.58% |
28.32% |
21.68% |
26.03% |
25.79% |
28.90% |
24.62% |
30.44% |
| EBIT Margin |
|
24.30% |
21.86% |
22.35% |
28.84% |
26.65% |
23.36% |
24.72% |
26.98% |
28.27% |
24.90% |
30.31% |
| Profit (Net Income) Margin |
|
36.57% |
19.97% |
19.95% |
25.16% |
23.91% |
21.68% |
22.09% |
22.68% |
24.88% |
23.10% |
26.80% |
| Tax Burden Percent |
|
141.53% |
84.38% |
82.15% |
82.08% |
84.42% |
85.53% |
83.46% |
78.78% |
83.21% |
85.73% |
83.24% |
| Interest Burden Percent |
|
106.34% |
108.29% |
108.70% |
106.30% |
106.25% |
108.51% |
107.07% |
106.72% |
105.75% |
108.24% |
106.23% |
| Effective Tax Rate |
|
-41.53% |
15.62% |
17.85% |
17.92% |
15.58% |
14.47% |
16.54% |
21.22% |
16.79% |
14.27% |
16.76% |
| Return on Invested Capital (ROIC) |
|
43.90% |
26.18% |
27.07% |
33.24% |
36.04% |
29.19% |
33.40% |
30.76% |
37.45% |
34.11% |
38.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
41.70% |
25.38% |
26.33% |
31.84% |
36.04% |
27.86% |
33.19% |
29.54% |
36.98% |
33.25% |
37.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-17.27% |
-11.24% |
-10.72% |
-13.19% |
-15.78% |
-13.06% |
-13.91% |
-12.59% |
-16.52% |
-15.65% |
-15.72% |
| Return on Equity (ROE) |
|
26.63% |
14.94% |
16.35% |
20.04% |
20.26% |
16.13% |
19.49% |
18.18% |
20.93% |
18.45% |
23.01% |
| Cash Return on Invested Capital (CROIC) |
|
20.61% |
26.85% |
26.06% |
23.78% |
26.15% |
24.35% |
16.41% |
18.09% |
17.88% |
20.68% |
25.06% |
| Operating Return on Assets (OROA) |
|
15.55% |
14.60% |
15.07% |
19.85% |
18.41% |
16.36% |
17.39% |
18.85% |
19.87% |
17.92% |
21.38% |
| Return on Assets (ROA) |
|
23.41% |
13.34% |
13.45% |
17.32% |
16.51% |
15.18% |
15.54% |
15.85% |
17.48% |
16.63% |
18.91% |
| Return on Common Equity (ROCE) |
|
26.63% |
14.94% |
16.35% |
20.04% |
20.26% |
16.13% |
19.49% |
18.18% |
20.93% |
18.45% |
23.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.81% |
19.64% |
20.22% |
0.00% |
17.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
482 |
252 |
281 |
359 |
436 |
285 |
394 |
360 |
511 |
370 |
512 |
| NOPAT Margin |
|
32.50% |
18.22% |
18.65% |
22.64% |
23.91% |
18.54% |
21.72% |
20.32% |
24.05% |
21.10% |
25.34% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.20% |
0.80% |
0.74% |
1.39% |
0.00% |
1.33% |
0.21% |
1.23% |
0.47% |
0.85% |
0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.87% |
- |
- |
- |
5.55% |
3.48% |
4.85% |
4.24% |
5.70% |
3.99% |
5.67% |
| Cost of Revenue to Revenue |
|
41.71% |
41.94% |
42.73% |
40.00% |
40.75% |
42.38% |
41.20% |
40.91% |
40.79% |
40.56% |
37.59% |
| SG&A Expenses to Revenue |
|
19.32% |
18.90% |
18.43% |
16.71% |
16.74% |
18.47% |
17.53% |
17.12% |
16.43% |
17.95% |
16.94% |
| R&D to Revenue |
|
16.00% |
17.55% |
16.14% |
15.71% |
14.20% |
17.47% |
15.25% |
16.18% |
13.88% |
16.87% |
15.03% |
| Operating Expenses to Revenue |
|
35.33% |
36.46% |
34.57% |
32.42% |
30.94% |
35.94% |
32.77% |
33.30% |
30.31% |
34.82% |
31.97% |
| Earnings before Interest and Taxes (EBIT) |
|
360 |
302 |
337 |
457 |
486 |
359 |
449 |
478 |
601 |
437 |
613 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
406 |
347 |
381 |
502 |
532 |
405 |
496 |
527 |
647 |
486 |
662 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.45 |
3.91 |
4.47 |
4.46 |
5.12 |
5.03 |
4.94 |
5.46 |
4.41 |
4.78 |
4.97 |
| Price to Tangible Book Value (P/TBV) |
|
3.88 |
4.38 |
5.02 |
4.97 |
5.67 |
5.55 |
5.47 |
6.16 |
4.93 |
5.32 |
5.53 |
| Price to Revenue (P/Rev) |
|
4.62 |
5.19 |
5.54 |
5.61 |
6.38 |
6.37 |
5.94 |
6.67 |
5.46 |
5.94 |
5.85 |
| Price to Earnings (P/E) |
|
18.74 |
20.80 |
22.74 |
22.03 |
28.48 |
28.00 |
25.58 |
29.47 |
23.76 |
25.52 |
23.89 |
| Dividend Yield |
|
2.31% |
1.97% |
1.80% |
1.70% |
1.42% |
1.40% |
1.51% |
1.37% |
1.68% |
1.56% |
1.61% |
| Earnings Yield |
|
5.33% |
4.81% |
4.40% |
4.54% |
3.51% |
3.57% |
3.91% |
3.39% |
4.21% |
3.92% |
4.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.19 |
6.39 |
6.94 |
7.01 |
8.50 |
8.70 |
7.60 |
8.63 |
7.06 |
8.07 |
7.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.03 |
4.58 |
4.94 |
5.02 |
5.80 |
5.77 |
5.36 |
6.10 |
4.88 |
5.36 |
5.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.21 |
17.89 |
19.39 |
18.30 |
20.72 |
20.45 |
18.74 |
21.62 |
17.06 |
18.55 |
17.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.77 |
20.52 |
22.15 |
20.54 |
23.08 |
22.71 |
20.71 |
23.93 |
18.77 |
20.36 |
19.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.97 |
20.08 |
21.95 |
21.71 |
27.51 |
27.35 |
24.59 |
28.75 |
22.84 |
24.47 |
23.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.32 |
16.33 |
18.41 |
21.15 |
25.48 |
26.24 |
27.13 |
27.10 |
21.67 |
22.87 |
20.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.42 |
24.50 |
27.49 |
31.00 |
33.42 |
37.29 |
50.26 |
51.08 |
42.53 |
41.87 |
32.18 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.41 |
-0.44 |
-0.41 |
-0.41 |
-0.44 |
-0.47 |
-0.42 |
-0.43 |
-0.45 |
-0.47 |
-0.41 |
| Leverage Ratio |
|
1.24 |
1.20 |
1.28 |
1.25 |
1.23 |
1.19 |
1.27 |
1.24 |
1.23 |
1.19 |
1.27 |
| Compound Leverage Factor |
|
1.31 |
1.30 |
1.39 |
1.33 |
1.30 |
1.30 |
1.36 |
1.33 |
1.30 |
1.29 |
1.35 |
| Debt 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% |
| 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% |
0.00% |
| Long-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% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
11.16 |
14.36 |
11.99 |
13.00 |
15.70 |
17.53 |
13.02 |
15.71 |
13.96 |
18.07 |
13.40 |
| 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 |
|
3.41 |
4.04 |
2.89 |
3.30 |
3.54 |
4.10 |
3.01 |
3.32 |
3.63 |
4.36 |
3.03 |
| Quick Ratio |
|
2.12 |
2.59 |
1.87 |
2.12 |
2.31 |
2.60 |
1.86 |
1.99 |
2.32 |
2.65 |
1.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
106 |
27 |
25 |
-54 |
201 |
-78 |
-358 |
-284 |
-206 |
-309 |
17 |
| Operating Cash Flow to CapEx |
|
957.78% |
1,312.42% |
687.14% |
669.25% |
571.29% |
1,050.34% |
379.13% |
802.21% |
445.98% |
804.58% |
315.83% |
| 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 |
|
0.64 |
0.67 |
0.67 |
0.69 |
0.69 |
0.70 |
0.70 |
0.70 |
0.70 |
0.72 |
0.71 |
| Accounts Receivable Turnover |
|
7.10 |
8.37 |
7.41 |
7.25 |
7.00 |
8.71 |
7.43 |
7.40 |
6.48 |
8.64 |
7.09 |
| Inventory Turnover |
|
1.55 |
1.66 |
1.76 |
1.68 |
1.84 |
1.85 |
1.79 |
1.69 |
1.84 |
1.78 |
1.63 |
| Fixed Asset Turnover |
|
4.41 |
4.61 |
4.73 |
4.95 |
5.12 |
5.29 |
5.41 |
5.52 |
5.55 |
5.70 |
5.59 |
| Accounts Payable Turnover |
|
9.54 |
10.22 |
8.16 |
7.71 |
8.48 |
9.09 |
7.61 |
7.62 |
8.46 |
8.85 |
7.67 |
| Days Sales Outstanding (DSO) |
|
51.39 |
43.61 |
49.28 |
50.34 |
52.13 |
41.93 |
49.12 |
49.35 |
56.33 |
42.25 |
51.48 |
| Days Inventory Outstanding (DIO) |
|
234.85 |
219.90 |
207.79 |
217.09 |
197.91 |
197.04 |
204.37 |
216.15 |
198.19 |
205.38 |
223.72 |
| Days Payable Outstanding (DPO) |
|
38.27 |
35.73 |
44.72 |
47.32 |
43.03 |
40.16 |
47.96 |
47.90 |
43.16 |
41.26 |
47.59 |
| Cash Conversion Cycle (CCC) |
|
247.96 |
227.78 |
212.35 |
220.11 |
207.01 |
198.80 |
205.53 |
217.60 |
211.37 |
206.37 |
227.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,059 |
3,916 |
4,019 |
4,264 |
4,294 |
4,279 |
4,772 |
4,908 |
5,011 |
4,958 |
5,267 |
| Invested Capital Turnover |
|
1.35 |
1.44 |
1.45 |
1.47 |
1.51 |
1.57 |
1.54 |
1.51 |
1.56 |
1.62 |
1.53 |
| Increase / (Decrease) in Invested Capital |
|
376 |
225 |
256 |
413 |
235 |
363 |
753 |
644 |
717 |
679 |
495 |
| Enterprise Value (EV) |
|
21,080 |
25,019 |
27,875 |
29,913 |
36,503 |
37,208 |
36,245 |
42,375 |
35,392 |
39,988 |
40,471 |
| Market Capitalization |
|
24,173 |
28,350 |
31,293 |
33,443 |
40,202 |
41,109 |
40,118 |
46,291 |
39,527 |
44,301 |
44,841 |
| Book Value per Share |
|
$36.65 |
$37.76 |
$36.47 |
$39.05 |
$40.79 |
$42.51 |
$42.20 |
$44.04 |
$46.65 |
$48.17 |
$46.82 |
| Tangible Book Value per Share |
|
$32.52 |
$33.71 |
$32.47 |
$34.99 |
$36.85 |
$38.53 |
$38.11 |
$39.04 |
$41.67 |
$43.30 |
$42.01 |
| Total Capital |
|
7,012 |
7,246 |
7,005 |
7,507 |
7,848 |
8,179 |
8,125 |
8,478 |
8,973 |
9,271 |
9,029 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3,093 |
-3,330 |
-3,418 |
-3,531 |
-3,699 |
-3,901 |
-3,873 |
-3,916 |
-4,135 |
-4,313 |
-4,370 |
| Capital Expenditures (CapEx) |
|
49 |
33 |
37 |
39 |
85 |
40 |
46 |
61 |
124 |
67 |
128 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,185 |
1,204 |
847 |
1,207 |
1,328 |
1,441 |
1,300 |
1,519 |
1,790 |
1,921 |
1,559 |
| Debt-free Net Working Capital (DFNWC) |
|
3,153 |
3,400 |
3,073 |
3,631 |
3,828 |
4,115 |
3,887 |
4,059 |
4,528 |
4,622 |
4,225 |
| Net Working Capital (NWC) |
|
3,153 |
3,400 |
3,073 |
3,631 |
3,828 |
4,115 |
3,887 |
4,059 |
4,528 |
4,622 |
4,225 |
| Net Nonoperating Expense (NNE) |
|
-60 |
-24 |
-20 |
-40 |
-0.05 |
-48 |
-6.64 |
-42 |
-18 |
-35 |
-30 |
| Net Nonoperating Obligations (NNO) |
|
-2,953 |
-3,330 |
-2,986 |
-3,242 |
-3,555 |
-3,901 |
-3,353 |
-3,570 |
-3,961 |
-4,313 |
-3,762 |
| Total Depreciation and Amortization (D&A) |
|
45 |
45 |
44 |
44 |
47 |
46 |
47 |
49 |
46 |
49 |
49 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.67% |
22.03% |
14.99% |
20.26% |
21.08% |
22.34% |
19.24% |
21.88% |
24.71% |
25.74% |
20.33% |
| Debt-free Net Working Capital to Revenue |
|
60.32% |
62.24% |
54.40% |
60.95% |
60.80% |
63.80% |
57.52% |
58.46% |
62.50% |
61.92% |
55.08% |
| Net Working Capital to Revenue |
|
60.32% |
62.24% |
54.40% |
60.95% |
60.80% |
63.80% |
57.52% |
58.46% |
62.50% |
61.92% |
55.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.83 |
$1.44 |
$1.57 |
$2.08 |
$2.26 |
$1.73 |
$2.08 |
$2.09 |
$2.75 |
$2.10 |
$2.81 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
191.78M |
191.89M |
192.07M |
192.20M |
192.40M |
192.54M |
192.52M |
192.46M |
192.48M |
192.67M |
192.84M |
| Adjusted Diluted Earnings per Share |
|
$2.82 |
$1.43 |
$1.56 |
$2.07 |
$2.24 |
$1.72 |
$2.07 |
$2.08 |
$2.72 |
$2.09 |
$2.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
191.78M |
192.70M |
192.90M |
193.17M |
192.40M |
193.72M |
193.42M |
193.53M |
192.48M |
193.57M |
193.47M |
| 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 |
|
191.78M |
192.08M |
192.21M |
192.02M |
192.40M |
192.54M |
192.49M |
192.33M |
192.48M |
192.86M |
192.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
238 |
252 |
281 |
359 |
436 |
285 |
394 |
360 |
511 |
370 |
512 |
| Normalized NOPAT Margin |
|
16.08% |
18.22% |
18.65% |
22.64% |
23.91% |
18.54% |
21.72% |
20.32% |
24.05% |
21.10% |
25.34% |
| Pre Tax Income Margin |
|
25.84% |
23.67% |
24.29% |
30.66% |
28.32% |
25.35% |
26.47% |
28.79% |
29.90% |
26.95% |
32.20% |
| 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 |
|
43.33% |
41.01% |
40.96% |
37.42% |
40.55% |
39.28% |
38.63% |
40.42% |
39.90% |
39.91% |
38.47% |
| Augmented Payout Ratio |
|
43.33% |
41.01% |
40.96% |
37.42% |
44.97% |
45.37% |
47.95% |
50.81% |
39.90% |
39.91% |
38.47% |