| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,373,024.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,373,024.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
11.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.75% |
5.13% |
3.52% |
3.11% |
4.28% |
5.90% |
1.68% |
5.61% |
6.13% |
4.54% |
10.13% |
| EBITDA Growth |
|
12.50% |
7.91% |
0.00% |
-0.81% |
2.95% |
12.95% |
0.80% |
4.08% |
-24.97% |
-2.76% |
15.68% |
| EBIT Growth |
|
10.13% |
2.92% |
-1.46% |
-1.94% |
2.37% |
13.30% |
0.30% |
3.81% |
-25.80% |
0.16% |
17.40% |
| NOPAT Growth |
|
11.08% |
3.12% |
-2.72% |
-0.43% |
2.37% |
19.24% |
0.75% |
4.21% |
-35.42% |
-3.16% |
16.24% |
| Net Income Growth |
|
11.54% |
3.78% |
-2.17% |
0.00% |
2.43% |
20.63% |
0.60% |
3.67% |
-36.44% |
-3.62% |
16.20% |
| EPS Growth |
|
14.03% |
5.05% |
0.10% |
2.48% |
4.67% |
22.76% |
2.49% |
4.84% |
-37.99% |
-2.68% |
18.15% |
| Operating Cash Flow Growth |
|
37.63% |
67.78% |
45.59% |
-8.67% |
16.83% |
-29.14% |
-2.27% |
-8.27% |
-2.29% |
-7.71% |
14.40% |
| Free Cash Flow Firm Growth |
|
-123.53% |
297.05% |
1,358.38% |
3,611.47% |
3,082.06% |
96.43% |
-90.80% |
-148.77% |
-176.02% |
-177.00% |
-106.52% |
| Invested Capital Growth |
|
11.37% |
7.44% |
1.84% |
1.71% |
2.15% |
7.16% |
9.48% |
14.16% |
12.40% |
11.00% |
10.93% |
| Revenue Q/Q Growth |
|
0.62% |
-5.01% |
5.95% |
1.82% |
1.76% |
-3.53% |
1.72% |
5.76% |
2.26% |
-4.98% |
7.16% |
| EBITDA Q/Q Growth |
|
0.67% |
-14.19% |
22.24% |
-2.26% |
4.48% |
-5.85% |
4.83% |
0.92% |
-24.67% |
22.01% |
24.72% |
| EBIT Q/Q Growth |
|
0.75% |
-16.32% |
19.86% |
-2.96% |
5.18% |
-7.39% |
6.10% |
0.44% |
-24.82% |
25.00% |
24.38% |
| NOPAT Q/Q Growth |
|
0.44% |
-15.89% |
19.67% |
-1.50% |
3.25% |
-2.03% |
1.11% |
1.89% |
-36.02% |
46.92% |
21.37% |
| Net Income Q/Q Growth |
|
0.61% |
-16.43% |
20.63% |
-1.41% |
3.06% |
-1.58% |
0.60% |
1.60% |
-36.81% |
49.22% |
21.29% |
| EPS Q/Q Growth |
|
1.62% |
-16.12% |
21.62% |
-1.14% |
3.79% |
-1.62% |
1.54% |
1.12% |
-38.62% |
54.41% |
23.28% |
| Operating Cash Flow Q/Q Growth |
|
16.22% |
15.49% |
9.44% |
-37.82% |
48.66% |
-29.95% |
50.93% |
-41.64% |
58.36% |
-33.84% |
87.09% |
| Free Cash Flow Firm Q/Q Growth |
|
-222.44% |
628.52% |
478.55% |
-0.86% |
-1.62% |
-65.19% |
-72.91% |
-625.66% |
-53.32% |
64.73% |
97.71% |
| Invested Capital Q/Q Growth |
|
1.10% |
0.12% |
-1.81% |
2.35% |
1.53% |
5.03% |
0.31% |
6.72% |
-0.03% |
3.72% |
0.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.33% |
39.10% |
39.39% |
39.29% |
39.20% |
39.59% |
39.71% |
38.54% |
38.61% |
39.46% |
39.98% |
| EBITDA Margin |
|
17.75% |
16.04% |
17.78% |
17.07% |
17.53% |
17.10% |
17.63% |
16.82% |
12.39% |
15.91% |
18.52% |
| Operating Margin |
|
15.85% |
13.94% |
15.80% |
15.05% |
15.63% |
14.95% |
15.61% |
14.89% |
10.97% |
14.33% |
16.72% |
| EBIT Margin |
|
16.02% |
14.11% |
15.96% |
15.21% |
15.72% |
15.10% |
15.75% |
14.95% |
10.99% |
14.46% |
16.79% |
| Profit (Net Income) Margin |
|
11.72% |
10.31% |
11.74% |
11.36% |
11.51% |
11.74% |
11.61% |
11.16% |
6.89% |
10.82% |
12.25% |
| Tax Burden Percent |
|
75.61% |
76.16% |
75.88% |
77.04% |
75.26% |
79.90% |
76.10% |
76.85% |
65.24% |
77.26% |
74.97% |
| Interest Burden Percent |
|
96.74% |
95.92% |
96.89% |
96.95% |
97.25% |
97.34% |
96.90% |
97.06% |
96.09% |
96.88% |
97.36% |
| Effective Tax Rate |
|
24.39% |
23.84% |
24.12% |
22.96% |
24.74% |
20.10% |
23.90% |
23.15% |
34.76% |
22.74% |
25.03% |
| Return on Invested Capital (ROIC) |
|
40.52% |
35.65% |
40.30% |
38.37% |
38.84% |
38.98% |
39.18% |
36.58% |
23.08% |
34.57% |
40.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
39.91% |
34.98% |
39.66% |
37.76% |
38.09% |
38.46% |
38.44% |
35.78% |
22.30% |
33.98% |
39.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
24.76% |
20.58% |
20.18% |
18.35% |
15.90% |
18.21% |
16.18% |
15.23% |
9.11% |
15.79% |
15.94% |
| Return on Equity (ROE) |
|
65.28% |
56.24% |
60.47% |
56.72% |
54.74% |
57.18% |
55.36% |
51.81% |
32.19% |
50.36% |
55.93% |
| Cash Return on Invested Capital (CROIC) |
|
29.52% |
32.63% |
37.38% |
36.54% |
35.85% |
31.65% |
29.87% |
24.36% |
22.33% |
21.89% |
23.30% |
| Operating Return on Assets (OROA) |
|
34.00% |
29.55% |
32.71% |
31.11% |
30.86% |
30.53% |
31.83% |
30.24% |
21.73% |
29.17% |
34.03% |
| Return on Assets (ROA) |
|
24.87% |
21.59% |
24.05% |
23.24% |
22.59% |
23.75% |
23.47% |
22.56% |
13.62% |
21.83% |
24.84% |
| Return on Common Equity (ROCE) |
|
59.29% |
50.58% |
54.75% |
51.71% |
49.86% |
51.81% |
50.26% |
46.96% |
29.09% |
45.55% |
50.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
61.10% |
0.00% |
59.14% |
57.74% |
54.35% |
0.00% |
57.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
504 |
424 |
508 |
500 |
516 |
506 |
511 |
521 |
333 |
490 |
594 |
| NOPAT Margin |
|
11.99% |
10.61% |
11.99% |
11.60% |
11.77% |
11.95% |
11.88% |
11.44% |
7.16% |
11.07% |
12.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.62% |
0.67% |
0.64% |
0.60% |
0.75% |
0.52% |
0.74% |
0.80% |
0.78% |
0.59% |
0.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.39% |
- |
- |
- |
7.80% |
8.35% |
8.11% |
5.27% |
7.39% |
8.80% |
| Cost of Revenue to Revenue |
|
60.67% |
60.90% |
60.61% |
60.71% |
60.80% |
60.41% |
60.29% |
61.46% |
61.39% |
60.54% |
60.02% |
| SG&A Expenses to Revenue |
|
23.48% |
25.17% |
23.59% |
24.23% |
23.56% |
24.64% |
24.11% |
23.65% |
27.64% |
25.13% |
23.26% |
| 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 |
|
23.48% |
25.17% |
23.59% |
24.23% |
23.56% |
24.64% |
24.11% |
23.65% |
27.64% |
25.13% |
23.26% |
| Earnings before Interest and Taxes (EBIT) |
|
674 |
564 |
676 |
656 |
690 |
639 |
678 |
681 |
512 |
640 |
796 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
747 |
641 |
753 |
736 |
769 |
724 |
759 |
766 |
577 |
704 |
878 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
11.10 |
13.07 |
15.72 |
13.48 |
14.48 |
15.26 |
13.69 |
13.60 |
12.80 |
12.82 |
13.15 |
| Price to Tangible Book Value (P/TBV) |
|
13.78 |
16.22 |
19.35 |
16.48 |
17.55 |
18.56 |
16.57 |
16.43 |
15.53 |
15.39 |
15.64 |
| Price to Revenue (P/Rev) |
|
2.11 |
2.47 |
3.02 |
2.64 |
3.00 |
2.98 |
2.76 |
2.86 |
2.57 |
2.67 |
2.81 |
| Price to Earnings (P/E) |
|
18.87 |
22.27 |
27.64 |
24.29 |
27.73 |
26.84 |
24.94 |
26.00 |
26.35 |
28.07 |
29.00 |
| Dividend Yield |
|
1.29% |
0.89% |
0.73% |
0.85% |
0.75% |
0.76% |
0.83% |
0.81% |
0.90% |
0.88% |
0.83% |
| Earnings Yield |
|
5.30% |
4.49% |
3.62% |
4.12% |
3.61% |
3.73% |
4.01% |
3.85% |
3.80% |
3.56% |
3.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.15 |
8.40 |
10.44 |
9.01 |
10.11 |
9.79 |
9.08 |
8.94 |
8.21 |
8.31 |
8.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.23 |
2.59 |
3.13 |
2.75 |
3.09 |
3.11 |
2.88 |
2.98 |
2.69 |
2.80 |
2.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.05 |
14.81 |
18.06 |
15.99 |
18.08 |
17.88 |
16.60 |
17.27 |
17.31 |
17.63 |
18.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.08 |
16.46 |
20.16 |
17.90 |
20.26 |
20.04 |
18.63 |
19.39 |
19.05 |
19.99 |
20.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.71 |
21.87 |
26.86 |
23.76 |
26.90 |
26.27 |
24.40 |
25.37 |
25.54 |
27.04 |
27.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.30 |
21.02 |
23.27 |
20.92 |
22.91 |
25.26 |
23.67 |
25.28 |
23.35 |
24.91 |
25.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.52 |
26.67 |
28.17 |
24.87 |
28.49 |
32.01 |
31.79 |
39.14 |
38.89 |
39.92 |
40.08 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.68 |
0.67 |
0.65 |
0.64 |
0.72 |
0.75 |
0.59 |
0.57 |
0.60 |
0.60 |
0.56 |
| Long-Term Debt to Equity |
|
0.67 |
0.66 |
0.51 |
0.50 |
0.59 |
0.62 |
0.59 |
0.57 |
0.60 |
0.57 |
0.55 |
| Financial Leverage |
|
0.62 |
0.59 |
0.51 |
0.49 |
0.42 |
0.47 |
0.42 |
0.43 |
0.41 |
0.46 |
0.41 |
| Leverage Ratio |
|
2.58 |
2.55 |
2.48 |
2.40 |
2.38 |
2.38 |
2.32 |
2.25 |
2.30 |
2.27 |
2.21 |
| Compound Leverage Factor |
|
2.50 |
2.44 |
2.40 |
2.33 |
2.32 |
2.31 |
2.25 |
2.19 |
2.21 |
2.20 |
2.16 |
| Debt to Total Capital |
|
40.42% |
40.06% |
39.43% |
38.94% |
41.86% |
42.86% |
37.22% |
36.46% |
37.43% |
37.53% |
35.70% |
| Short-Term Debt to Total Capital |
|
0.60% |
0.59% |
8.65% |
8.60% |
7.49% |
7.70% |
0.05% |
0.03% |
0.03% |
1.90% |
0.03% |
| Long-Term Debt to Total Capital |
|
39.82% |
39.47% |
30.78% |
30.35% |
34.36% |
35.16% |
37.17% |
36.43% |
37.39% |
35.63% |
35.67% |
| 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 |
|
5.14% |
5.68% |
5.35% |
5.28% |
5.32% |
5.32% |
5.99% |
6.36% |
6.32% |
6.11% |
6.11% |
| Common Equity to Total Capital |
|
54.44% |
54.26% |
55.22% |
55.78% |
52.82% |
51.81% |
56.79% |
57.17% |
56.26% |
56.36% |
58.19% |
| Debt to EBITDA |
|
0.83 |
0.80 |
0.79 |
0.80 |
0.96 |
0.93 |
0.76 |
0.78 |
0.86 |
0.87 |
0.81 |
| Net Debt to EBITDA |
|
0.61 |
0.57 |
0.51 |
0.53 |
0.46 |
0.58 |
0.54 |
0.58 |
0.66 |
0.67 |
0.58 |
| Long-Term Debt to EBITDA |
|
0.81 |
0.79 |
0.62 |
0.62 |
0.79 |
0.76 |
0.76 |
0.78 |
0.86 |
0.83 |
0.81 |
| Debt to NOPAT |
|
1.18 |
1.18 |
1.18 |
1.18 |
1.43 |
1.37 |
1.12 |
1.14 |
1.27 |
1.34 |
1.24 |
| Net Debt to NOPAT |
|
0.87 |
0.84 |
0.76 |
0.78 |
0.68 |
0.86 |
0.79 |
0.85 |
0.98 |
1.03 |
0.88 |
| Long-Term Debt to NOPAT |
|
1.17 |
1.16 |
0.92 |
0.92 |
1.17 |
1.12 |
1.12 |
1.14 |
1.26 |
1.27 |
1.24 |
| Altman Z-Score |
|
9.16 |
10.04 |
10.93 |
10.44 |
10.44 |
10.82 |
10.95 |
11.13 |
10.58 |
11.01 |
11.01 |
| Noncontrolling Interest Sharing Ratio |
|
9.19% |
10.06% |
9.46% |
8.83% |
8.91% |
9.39% |
9.20% |
9.37% |
9.63% |
9.56% |
9.52% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.85 |
2.88 |
2.19 |
2.30 |
2.59 |
2.49 |
2.74 |
2.82 |
2.72 |
2.83 |
2.69 |
| Quick Ratio |
|
1.60 |
1.56 |
1.24 |
1.30 |
1.59 |
1.42 |
1.50 |
1.53 |
1.46 |
1.50 |
1.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
72 |
418 |
414 |
407 |
142 |
38 |
-202 |
-310 |
-109 |
-2.51 |
| Operating Cash Flow to CapEx |
|
450.86% |
516.24% |
560.17% |
540.79% |
702.30% |
166.54% |
516.80% |
220.47% |
231.40% |
407.22% |
434.71% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.62 |
3.14 |
19.89 |
20.70 |
21.44 |
8.34 |
1.83 |
-10.10 |
-15.48 |
-5.46 |
-0.12 |
| Operating Cash Flow to Interest Expense |
|
23.77 |
26.26 |
31.48 |
20.55 |
32.16 |
25.18 |
30.76 |
18.85 |
29.85 |
19.75 |
35.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.50 |
21.17 |
25.86 |
16.75 |
27.58 |
10.06 |
24.81 |
10.30 |
16.95 |
14.90 |
27.10 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.12 |
2.09 |
2.05 |
2.05 |
1.96 |
2.02 |
2.02 |
2.02 |
1.98 |
2.02 |
2.03 |
| Accounts Receivable Turnover |
|
7.08 |
7.62 |
7.19 |
7.04 |
7.07 |
7.76 |
7.34 |
7.26 |
7.47 |
7.87 |
7.36 |
| Inventory Turnover |
|
4.61 |
4.42 |
4.56 |
4.63 |
4.71 |
4.55 |
4.65 |
4.69 |
4.86 |
4.65 |
4.76 |
| Fixed Asset Turnover |
|
11.03 |
10.57 |
10.60 |
10.63 |
10.30 |
9.58 |
9.47 |
9.26 |
8.91 |
8.55 |
8.48 |
| Accounts Payable Turnover |
|
9.35 |
9.98 |
9.15 |
8.99 |
9.74 |
10.92 |
9.29 |
9.19 |
9.97 |
11.42 |
9.58 |
| Days Sales Outstanding (DSO) |
|
51.58 |
47.90 |
50.77 |
51.88 |
51.63 |
47.03 |
49.75 |
50.28 |
48.88 |
46.39 |
49.61 |
| Days Inventory Outstanding (DIO) |
|
79.11 |
82.62 |
80.11 |
78.80 |
77.46 |
80.15 |
78.44 |
77.78 |
75.04 |
78.46 |
76.60 |
| Days Payable Outstanding (DPO) |
|
39.03 |
36.58 |
39.91 |
40.62 |
37.49 |
33.41 |
39.28 |
39.70 |
36.61 |
31.97 |
38.09 |
| Cash Conversion Cycle (CCC) |
|
91.66 |
93.94 |
90.97 |
90.06 |
91.60 |
93.77 |
88.91 |
88.36 |
87.30 |
92.88 |
88.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,075 |
5,081 |
4,989 |
5,106 |
5,184 |
5,445 |
5,462 |
5,829 |
5,827 |
6,044 |
6,059 |
| Invested Capital Turnover |
|
3.38 |
3.36 |
3.36 |
3.31 |
3.30 |
3.26 |
3.30 |
3.20 |
3.22 |
3.12 |
3.19 |
| Increase / (Decrease) in Invested Capital |
|
518 |
352 |
90 |
86 |
109 |
364 |
473 |
723 |
643 |
599 |
597 |
| Enterprise Value (EV) |
|
36,282 |
42,692 |
52,069 |
46,008 |
52,402 |
53,318 |
49,612 |
52,127 |
47,816 |
50,197 |
53,804 |
| Market Capitalization |
|
34,297 |
40,726 |
50,279 |
44,179 |
50,721 |
51,231 |
47,630 |
49,972 |
45,582 |
47,889 |
51,675 |
| Book Value per Share |
|
$61.80 |
$62.76 |
$65.02 |
$66.78 |
$71.75 |
$68.95 |
$72.17 |
$76.48 |
$74.45 |
$78.57 |
$82.96 |
| Tangible Book Value per Share |
|
$49.76 |
$50.59 |
$52.83 |
$54.62 |
$59.19 |
$56.67 |
$59.63 |
$63.32 |
$61.38 |
$65.43 |
$69.74 |
| Total Capital |
|
5,676 |
5,741 |
5,793 |
5,875 |
6,632 |
6,481 |
6,128 |
6,426 |
6,330 |
6,629 |
6,754 |
| Total Debt |
|
2,294 |
2,300 |
2,284 |
2,288 |
2,776 |
2,778 |
2,281 |
2,343 |
2,369 |
2,488 |
2,411 |
| Total Long-Term Debt |
|
2,260 |
2,266 |
1,783 |
1,783 |
2,279 |
2,279 |
2,278 |
2,341 |
2,367 |
2,362 |
2,409 |
| Net Debt |
|
1,693 |
1,640 |
1,480 |
1,519 |
1,328 |
1,742 |
1,615 |
1,746 |
1,834 |
1,903 |
1,716 |
| Capital Expenditures (CapEx) |
|
116 |
117 |
118 |
76 |
87 |
257 |
125 |
171 |
258 |
97 |
170 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,947 |
2,817 |
2,709 |
2,860 |
2,849 |
2,895 |
2,850 |
3,053 |
2,926 |
3,085 |
3,015 |
| Debt-free Net Working Capital (DFNWC) |
|
3,548 |
3,477 |
3,513 |
3,629 |
4,297 |
3,931 |
3,516 |
3,650 |
3,461 |
3,670 |
3,710 |
| Net Working Capital (NWC) |
|
3,514 |
3,443 |
3,012 |
3,124 |
3,800 |
3,432 |
3,513 |
3,648 |
3,459 |
3,544 |
3,708 |
| Net Nonoperating Expense (NNE) |
|
11 |
12 |
11 |
10 |
11 |
8.79 |
11 |
13 |
12 |
11 |
13 |
| Net Nonoperating Obligations (NNO) |
|
1,693 |
1,640 |
1,480 |
1,519 |
1,328 |
1,742 |
1,615 |
1,746 |
1,866 |
1,903 |
1,716 |
| Total Depreciation and Amortization (D&A) |
|
73 |
77 |
77 |
80 |
79 |
85 |
81 |
85 |
65 |
64 |
82 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.10% |
17.10% |
16.30% |
17.07% |
16.83% |
16.86% |
16.53% |
17.46% |
16.48% |
17.19% |
16.41% |
| Debt-free Net Working Capital to Revenue |
|
21.79% |
21.10% |
21.13% |
21.66% |
25.38% |
22.90% |
20.40% |
20.88% |
19.50% |
20.45% |
20.19% |
| Net Working Capital to Revenue |
|
21.58% |
20.89% |
18.12% |
18.65% |
22.44% |
19.99% |
20.38% |
20.87% |
19.49% |
19.75% |
20.18% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$9.47 |
$7.94 |
$9.65 |
$9.54 |
$9.90 |
$9.75 |
$9.88 |
$9.99 |
$6.13 |
$9.47 |
$11.67 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
49.90M |
49.90M |
49.20M |
49M |
48.80M |
48.90M |
48.20M |
48M |
47.80M |
47.90M |
47.30M |
| Adjusted Diluted Earnings per Share |
|
$9.43 |
$7.91 |
$9.62 |
$9.51 |
$9.87 |
$9.71 |
$9.86 |
$9.97 |
$6.12 |
$9.45 |
$11.65 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.10M |
50.10M |
49.40M |
49.20M |
48.90M |
49M |
48.30M |
48.10M |
47.90M |
48M |
47.40M |
| 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 |
|
49.63M |
49.17M |
49.07M |
48.83M |
48.70M |
48.22M |
48.04M |
47.83M |
47.55M |
47.37M |
47.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
504 |
424 |
508 |
500 |
516 |
506 |
511 |
521 |
333 |
490 |
594 |
| Normalized NOPAT Margin |
|
11.99% |
10.61% |
11.99% |
11.60% |
11.77% |
11.95% |
11.88% |
11.44% |
7.16% |
11.07% |
12.54% |
| Pre Tax Income Margin |
|
15.49% |
13.54% |
15.47% |
14.75% |
15.29% |
14.69% |
15.26% |
14.51% |
10.56% |
14.01% |
16.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
30.64 |
24.52 |
32.19 |
32.80 |
36.32 |
37.59 |
32.29 |
34.05 |
25.60 |
32.00 |
37.90 |
| NOPAT to Interest Expense |
|
22.92 |
18.44 |
24.17 |
25.00 |
27.17 |
29.75 |
24.35 |
26.05 |
16.67 |
24.49 |
28.31 |
| EBIT Less CapEx to Interest Expense |
|
25.36 |
19.43 |
26.57 |
29.00 |
31.74 |
22.47 |
26.33 |
25.50 |
12.70 |
27.15 |
29.81 |
| NOPAT Less CapEx to Interest Expense |
|
17.65 |
13.36 |
18.55 |
21.20 |
22.59 |
14.63 |
18.40 |
17.50 |
3.77 |
19.64 |
20.21 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.39% |
20.60% |
21.67% |
21.35% |
21.69% |
21.17% |
21.64% |
21.89% |
25.08% |
25.83% |
25.68% |
| Augmented Payout Ratio |
|
58.85% |
65.27% |
73.26% |
76.80% |
78.57% |
81.55% |
82.58% |
81.39% |
94.09% |
83.63% |
78.67% |