| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,700,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,700,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.88% |
3.45% |
2.33% |
2.31% |
4.28% |
2.33% |
2.46% |
5.32% |
5.24% |
10.26% |
8.41% |
| EBITDA Growth |
|
14.25% |
14.64% |
1.33% |
7.35% |
-3.55% |
16.46% |
-1.70% |
-9.86% |
11.03% |
3.16% |
7.06% |
| EBIT Growth |
|
11.21% |
38.04% |
-0.40% |
8.70% |
-1.94% |
28.47% |
-2.83% |
-15.67% |
15.42% |
2.41% |
6.03% |
| NOPAT Growth |
|
8.02% |
103.93% |
14.38% |
4.80% |
8.97% |
-22.08% |
-7.10% |
-2.85% |
0.54% |
12.27% |
4.78% |
| Net Income Growth |
|
7.07% |
106.61% |
-0.35% |
22.22% |
-5.94% |
-6.82% |
-13.54% |
-26.72% |
16.49% |
17.62% |
10.44% |
| EPS Growth |
|
9.40% |
109.92% |
1.96% |
23.90% |
-4.91% |
-5.12% |
-10.26% |
-21.83% |
24.52% |
23.24% |
15.00% |
| Operating Cash Flow Growth |
|
-32.45% |
33.39% |
25.18% |
46.27% |
23.67% |
18.47% |
8.81% |
-24.66% |
25.94% |
-16.95% |
8.80% |
| Free Cash Flow Firm Growth |
|
-397.53% |
-83.52% |
-920.90% |
125.57% |
91.25% |
292.49% |
229.48% |
-203.29% |
126.49% |
-294.63% |
-396.00% |
| Invested Capital Growth |
|
10.23% |
5.92% |
4.23% |
1.02% |
3.11% |
-1.20% |
0.08% |
3.75% |
2.28% |
10.92% |
8.70% |
| Revenue Q/Q Growth |
|
0.21% |
3.53% |
-3.39% |
2.06% |
2.15% |
1.59% |
-3.26% |
4.91% |
2.07% |
6.44% |
-4.88% |
| EBITDA Q/Q Growth |
|
1.87% |
6.23% |
-12.08% |
12.83% |
-8.47% |
28.26% |
-25.79% |
3.46% |
12.74% |
19.18% |
-22.99% |
| EBIT Q/Q Growth |
|
-4.44% |
6.20% |
-9.67% |
18.59% |
-13.80% |
39.13% |
-31.68% |
2.91% |
17.98% |
23.46% |
-29.26% |
| NOPAT Q/Q Growth |
|
-0.03% |
55.34% |
-32.12% |
-0.58% |
3.95% |
11.07% |
-19.07% |
3.96% |
7.58% |
24.03% |
-24.47% |
| Net Income Q/Q Growth |
|
2.02% |
54.79% |
-38.59% |
26.04% |
-21.49% |
53.33% |
-43.02% |
6.83% |
24.81% |
54.82% |
-46.50% |
| EPS Q/Q Growth |
|
2.52% |
55.83% |
-38.58% |
26.28% |
-21.32% |
55.48% |
-41.91% |
10.00% |
25.32% |
53.89% |
-45.79% |
| Operating Cash Flow Q/Q Growth |
|
45.02% |
28.13% |
-30.12% |
12.64% |
22.62% |
22.75% |
-35.82% |
-22.01% |
104.97% |
-19.05% |
-15.92% |
| Free Cash Flow Firm Q/Q Growth |
|
-28.61% |
70.33% |
19.16% |
182.87% |
-144.03% |
752.55% |
-45.62% |
-166.11% |
111.29% |
-4,894.34% |
17.30% |
| Invested Capital Q/Q Growth |
|
0.36% |
0.89% |
-0.04% |
-0.19% |
2.44% |
-3.33% |
1.25% |
3.47% |
1.00% |
4.84% |
-0.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.06% |
35.94% |
34.60% |
34.77% |
35.37% |
34.82% |
33.90% |
32.94% |
33.49% |
32.91% |
32.64% |
| EBITDA Margin |
|
21.90% |
22.47% |
20.44% |
22.60% |
20.25% |
25.57% |
19.61% |
19.34% |
21.37% |
23.92% |
19.37% |
| Operating Margin |
|
12.87% |
12.95% |
13.54% |
13.63% |
14.12% |
15.82% |
12.95% |
12.60% |
13.49% |
14.37% |
12.38% |
| EBIT Margin |
|
13.81% |
14.17% |
13.25% |
15.39% |
12.99% |
17.79% |
12.56% |
12.32% |
14.24% |
16.52% |
12.29% |
| Profit (Net Income) Margin |
|
8.11% |
12.13% |
7.71% |
9.52% |
7.32% |
11.04% |
6.50% |
6.62% |
8.10% |
11.78% |
6.62% |
| Tax Burden Percent |
|
86.82% |
125.74% |
84.71% |
83.26% |
81.66% |
80.33% |
77.09% |
82.35% |
81.37% |
95.72% |
83.84% |
| Interest Burden Percent |
|
67.64% |
68.07% |
68.69% |
74.28% |
68.97% |
77.27% |
67.15% |
65.25% |
69.86% |
74.48% |
64.31% |
| Effective Tax Rate |
|
14.61% |
-27.35% |
14.41% |
17.20% |
18.62% |
20.59% |
18.89% |
17.34% |
18.63% |
10.99% |
17.99% |
| Return on Invested Capital (ROIC) |
|
9.57% |
14.09% |
9.88% |
9.55% |
9.68% |
10.78% |
9.02% |
8.91% |
9.36% |
11.09% |
8.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.63% |
12.63% |
8.62% |
8.97% |
8.30% |
10.28% |
7.73% |
7.65% |
8.37% |
10.74% |
7.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
17.78% |
24.69% |
16.21% |
16.82% |
15.32% |
20.00% |
14.91% |
14.81% |
15.20% |
21.07% |
16.05% |
| Return on Equity (ROE) |
|
27.36% |
38.77% |
26.09% |
26.37% |
25.00% |
30.79% |
23.93% |
23.72% |
24.56% |
32.16% |
25.01% |
| Cash Return on Invested Capital (CROIC) |
|
-0.87% |
4.74% |
6.61% |
9.65% |
7.70% |
11.27% |
9.77% |
5.93% |
7.20% |
-0.59% |
1.51% |
| Operating Return on Assets (OROA) |
|
8.17% |
8.16% |
7.63% |
8.90% |
7.48% |
10.23% |
7.22% |
7.03% |
8.10% |
9.48% |
7.17% |
| Return on Assets (ROA) |
|
4.80% |
6.99% |
4.44% |
5.50% |
4.22% |
6.35% |
3.74% |
3.78% |
4.61% |
6.76% |
3.87% |
| Return on Common Equity (ROCE) |
|
27.36% |
38.77% |
26.09% |
26.37% |
25.00% |
30.79% |
23.91% |
23.70% |
24.32% |
31.84% |
24.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.22% |
0.00% |
21.39% |
21.19% |
20.17% |
0.00% |
22.32% |
21.41% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
411 |
638 |
433 |
431 |
448 |
497 |
402 |
418 |
450 |
558 |
422 |
| NOPAT Margin |
|
10.99% |
16.49% |
11.59% |
11.29% |
11.49% |
12.56% |
10.51% |
10.41% |
10.98% |
12.79% |
10.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.94% |
1.46% |
1.26% |
0.58% |
1.38% |
0.51% |
1.29% |
1.26% |
0.98% |
0.35% |
1.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.22% |
- |
- |
- |
2.48% |
1.98% |
1.97% |
2.12% |
2.50% |
1.90% |
| Cost of Revenue to Revenue |
|
64.94% |
64.06% |
65.40% |
65.23% |
64.63% |
65.18% |
66.10% |
67.07% |
66.51% |
67.09% |
67.36% |
| SG&A Expenses to Revenue |
|
13.44% |
14.37% |
13.59% |
13.35% |
13.40% |
11.45% |
13.27% |
12.67% |
12.54% |
10.72% |
12.09% |
| 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 |
|
22.19% |
22.98% |
21.06% |
21.13% |
21.25% |
19.00% |
20.95% |
20.34% |
20.00% |
18.54% |
20.26% |
| Earnings before Interest and Taxes (EBIT) |
|
516 |
548 |
495 |
587 |
506 |
704 |
481 |
495 |
584 |
721 |
510 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
818 |
869 |
764 |
862 |
789 |
1,012 |
751 |
777 |
876 |
1,044 |
804 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.21 |
6.91 |
7.28 |
5.74 |
6.20 |
5.88 |
5.19 |
4.72 |
5.24 |
5.90 |
4.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.43 |
2.82 |
3.06 |
2.54 |
2.82 |
2.32 |
2.00 |
1.74 |
2.03 |
2.35 |
1.74 |
| Price to Earnings (P/E) |
|
32.28 |
31.09 |
34.01 |
27.07 |
30.75 |
25.98 |
23.27 |
22.04 |
25.17 |
28.23 |
20.90 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
3.10% |
3.22% |
2.94% |
3.69% |
3.25% |
3.85% |
4.30% |
4.54% |
3.97% |
3.54% |
4.79% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.69 |
3.00 |
3.21 |
2.77 |
2.96 |
2.66 |
2.39 |
2.15 |
2.38 |
2.61 |
2.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.24 |
3.61 |
3.84 |
3.29 |
3.57 |
3.08 |
2.78 |
2.56 |
2.83 |
3.17 |
2.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.36 |
16.70 |
17.78 |
15.04 |
16.65 |
13.84 |
12.63 |
12.07 |
13.17 |
14.98 |
12.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.67 |
25.78 |
27.56 |
23.21 |
25.60 |
20.69 |
18.93 |
18.37 |
19.88 |
22.65 |
18.33 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
31.80 |
29.44 |
30.43 |
26.08 |
27.95 |
26.28 |
24.27 |
22.80 |
25.50 |
28.13 |
22.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.52 |
25.20 |
25.67 |
20.42 |
21.21 |
17.46 |
15.61 |
15.35 |
16.05 |
19.47 |
15.66 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
65.17 |
49.51 |
28.83 |
39.07 |
23.46 |
24.47 |
36.95 |
33.49 |
0.00 |
148.90 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.35 |
2.24 |
2.13 |
1.97 |
1.94 |
2.30 |
2.39 |
2.68 |
2.38 |
2.37 |
2.49 |
| Long-Term Debt to Equity |
|
2.12 |
2.12 |
2.02 |
1.80 |
1.76 |
2.12 |
2.19 |
2.45 |
2.03 |
2.09 |
2.20 |
| Financial Leverage |
|
2.06 |
1.95 |
1.88 |
1.88 |
1.85 |
1.95 |
1.93 |
1.94 |
1.82 |
1.96 |
2.06 |
| Leverage Ratio |
|
4.50 |
4.38 |
4.26 |
4.21 |
4.16 |
4.40 |
4.37 |
4.40 |
4.22 |
4.48 |
4.62 |
| Compound Leverage Factor |
|
3.04 |
2.98 |
2.93 |
3.13 |
2.87 |
3.40 |
2.94 |
2.87 |
2.95 |
3.33 |
2.97 |
| Debt to Total Capital |
|
70.13% |
69.11% |
68.09% |
66.38% |
65.98% |
69.74% |
70.54% |
72.81% |
70.40% |
70.34% |
71.38% |
| Short-Term Debt to Total Capital |
|
6.73% |
3.63% |
3.61% |
5.84% |
5.95% |
5.71% |
6.02% |
6.17% |
10.19% |
8.23% |
8.31% |
| Long-Term Debt to Total Capital |
|
63.40% |
65.48% |
64.48% |
60.54% |
60.03% |
64.03% |
64.52% |
66.63% |
60.22% |
62.11% |
63.06% |
| 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% |
0.04% |
0.04% |
0.60% |
0.57% |
0.58% |
| Common Equity to Total Capital |
|
29.87% |
30.89% |
31.91% |
33.62% |
34.02% |
30.26% |
29.42% |
27.16% |
29.00% |
29.09% |
28.05% |
| Debt to EBITDA |
|
4.35 |
4.21 |
4.16 |
4.00 |
4.11 |
4.08 |
4.20 |
4.65 |
4.38 |
4.56 |
4.52 |
| Net Debt to EBITDA |
|
3.86 |
3.68 |
3.60 |
3.41 |
3.50 |
3.43 |
3.54 |
3.87 |
3.68 |
3.81 |
3.79 |
| Long-Term Debt to EBITDA |
|
3.93 |
3.99 |
3.94 |
3.65 |
3.74 |
3.75 |
3.84 |
4.26 |
3.75 |
4.03 |
4.00 |
| Debt to NOPAT |
|
9.01 |
7.43 |
7.12 |
6.94 |
6.91 |
7.75 |
8.07 |
8.79 |
8.48 |
8.56 |
8.53 |
| Net Debt to NOPAT |
|
7.99 |
6.49 |
6.15 |
5.91 |
5.87 |
6.52 |
6.79 |
7.32 |
7.13 |
7.16 |
7.16 |
| Long-Term Debt to NOPAT |
|
8.14 |
7.04 |
6.74 |
6.33 |
6.28 |
7.11 |
7.38 |
8.05 |
7.25 |
7.56 |
7.54 |
| Altman Z-Score |
|
1.87 |
2.07 |
2.22 |
2.06 |
2.14 |
1.95 |
1.77 |
1.59 |
1.72 |
1.88 |
1.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.06% |
0.06% |
0.97% |
1.00% |
1.10% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.79 |
0.86 |
0.88 |
0.85 |
0.81 |
0.84 |
0.82 |
0.84 |
0.70 |
0.75 |
0.75 |
| Quick Ratio |
|
0.69 |
0.75 |
0.78 |
0.75 |
0.70 |
0.73 |
0.72 |
0.73 |
0.62 |
0.66 |
0.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,250 |
-371 |
-300 |
249 |
-109 |
714 |
388 |
-257 |
29 |
-1,390 |
-1,149 |
| Operating Cash Flow to CapEx |
|
399.32% |
417.32% |
360.00% |
411.19% |
480.67% |
539.63% |
400.00% |
293.38% |
1,488.52% |
422.41% |
486.61% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.91 |
-1.98 |
-1.81 |
1.52 |
-0.64 |
4.18 |
2.30 |
-1.41 |
0.15 |
-7.13 |
-5.99 |
| Operating Cash Flow to Interest Expense |
|
3.22 |
3.99 |
3.14 |
3.61 |
4.24 |
5.18 |
3.36 |
2.43 |
4.80 |
3.77 |
3.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.41 |
3.04 |
2.27 |
2.73 |
3.36 |
4.22 |
2.52 |
1.60 |
4.48 |
2.88 |
2.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.59 |
0.58 |
0.58 |
0.58 |
0.58 |
0.58 |
0.58 |
0.57 |
0.57 |
0.57 |
0.58 |
| Accounts Receivable Turnover |
|
5.06 |
4.76 |
4.64 |
4.74 |
4.77 |
4.68 |
4.63 |
4.76 |
4.92 |
4.94 |
5.03 |
| 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 |
|
29.56 |
28.41 |
29.18 |
29.92 |
30.30 |
29.12 |
29.63 |
30.22 |
30.64 |
30.54 |
31.71 |
| Accounts Payable Turnover |
|
3.17 |
2.83 |
2.97 |
3.11 |
3.02 |
2.77 |
2.88 |
3.08 |
3.02 |
2.93 |
3.10 |
| Days Sales Outstanding (DSO) |
|
72.08 |
76.71 |
78.59 |
77.00 |
76.54 |
78.01 |
78.83 |
76.71 |
74.19 |
73.90 |
72.57 |
| 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) |
|
115.15 |
128.85 |
122.98 |
117.26 |
120.72 |
131.88 |
126.53 |
118.66 |
121.02 |
124.71 |
117.87 |
| Cash Conversion Cycle (CCC) |
|
-43.07 |
-52.14 |
-44.40 |
-40.27 |
-44.18 |
-53.87 |
-47.69 |
-41.95 |
-46.83 |
-50.82 |
-45.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17,890 |
18,050 |
18,042 |
18,007 |
18,447 |
17,833 |
18,056 |
18,682 |
18,868 |
19,781 |
19,627 |
| Invested Capital Turnover |
|
0.87 |
0.85 |
0.85 |
0.85 |
0.84 |
0.86 |
0.86 |
0.86 |
0.85 |
0.87 |
0.88 |
| Increase / (Decrease) in Invested Capital |
|
1,661 |
1,009 |
733 |
182 |
557 |
-217 |
14 |
675 |
421 |
1,948 |
1,571 |
| Enterprise Value (EV) |
|
48,114 |
54,165 |
57,850 |
49,817 |
54,680 |
47,433 |
43,125 |
40,167 |
44,998 |
51,665 |
42,347 |
| Market Capitalization |
|
36,029 |
42,227 |
46,152 |
38,524 |
43,200 |
35,667 |
31,046 |
27,263 |
32,290 |
38,387 |
28,941 |
| Book Value per Share |
|
$31.70 |
$33.49 |
$34.88 |
$36.85 |
$38.22 |
$33.43 |
$33.94 |
$33.40 |
$36.24 |
$38.19 |
$36.66 |
| Tangible Book Value per Share |
|
($73.12) |
($72.84) |
($70.90) |
($67.90) |
($70.53) |
($72.41) |
($76.96) |
($83.40) |
($85.26) |
($88.52) |
($89.13) |
| Total Capital |
|
19,436 |
19,785 |
19,880 |
19,972 |
20,479 |
20,050 |
20,315 |
21,276 |
21,245 |
22,354 |
22,182 |
| Total Debt |
|
13,631 |
13,673 |
13,536 |
13,258 |
13,512 |
13,983 |
14,330 |
15,490 |
14,957 |
15,724 |
15,833 |
| Total Long-Term Debt |
|
12,322 |
12,955 |
12,819 |
12,091 |
12,293 |
12,838 |
13,108 |
14,177 |
12,793 |
13,884 |
13,989 |
| Net Debt |
|
12,085 |
11,938 |
11,698 |
11,293 |
11,480 |
11,766 |
12,071 |
12,896 |
12,580 |
13,151 |
13,278 |
| Capital Expenditures (CapEx) |
|
146 |
179 |
145 |
143 |
150 |
164 |
142 |
151 |
61 |
174 |
127 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,404 |
-1,673 |
-1,655 |
-1,509 |
-1,853 |
-1,826 |
-1,922 |
-2,102 |
-2,337 |
-2,390 |
-2,368 |
| Debt-free Net Working Capital (DFNWC) |
|
-72 |
-177 |
-80 |
169 |
-141 |
17 |
-46 |
86 |
-365 |
-249 |
-265 |
| Net Working Capital (NWC) |
|
-1,381 |
-895 |
-797 |
-998 |
-1,360 |
-1,128 |
-1,268 |
-1,227 |
-2,529 |
-2,089 |
-2,109 |
| Net Nonoperating Expense (NNE) |
|
108 |
169 |
145 |
68 |
163 |
60 |
153 |
152 |
118 |
44 |
147 |
| Net Nonoperating Obligations (NNO) |
|
12,085 |
11,938 |
11,698 |
11,293 |
11,480 |
11,766 |
12,071 |
12,896 |
12,580 |
13,151 |
13,278 |
| Total Depreciation and Amortization (D&A) |
|
302 |
321 |
269 |
275 |
283 |
308 |
270 |
282 |
292 |
323 |
294 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.45% |
-11.17% |
-10.98% |
-9.96% |
-12.10% |
-11.85% |
-12.40% |
-13.39% |
-14.69% |
-14.65% |
-14.24% |
| Debt-free Net Working Capital to Revenue |
|
-0.48% |
-1.18% |
-0.53% |
1.12% |
-0.92% |
0.11% |
-0.30% |
0.55% |
-2.30% |
-1.53% |
-1.59% |
| Net Working Capital to Revenue |
|
-9.30% |
-5.97% |
-5.29% |
-6.59% |
-8.88% |
-7.32% |
-8.18% |
-7.82% |
-15.90% |
-12.81% |
-12.68% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.66 |
$2.56 |
$1.58 |
$1.99 |
$1.57 |
$2.43 |
$1.42 |
$1.55 |
$1.94 |
$3.00 |
$1.63 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
182.90M |
183.80M |
181.90M |
182.20M |
182.10M |
181.30M |
175.70M |
171.80M |
170.20M |
171.90M |
168.40M |
| Adjusted Diluted Earnings per Share |
|
$1.63 |
$2.54 |
$1.56 |
$1.97 |
$1.55 |
$2.41 |
$1.40 |
$1.54 |
$1.93 |
$2.97 |
$1.61 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
185.50M |
186.30M |
184.30M |
184.30M |
184.20M |
183.40M |
177.40M |
173.20M |
171.70M |
173.50M |
169.80M |
| 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 |
|
182.50M |
181.50M |
182.20M |
182.30M |
181.50M |
176.10M |
173M |
170M |
170.30M |
169.70M |
166.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
436 |
363 |
446 |
454 |
470 |
494 |
426 |
445 |
466 |
579 |
463 |
| Normalized NOPAT Margin |
|
11.68% |
9.37% |
11.93% |
11.90% |
12.07% |
12.48% |
11.12% |
11.07% |
11.37% |
13.28% |
11.16% |
| Pre Tax Income Margin |
|
9.34% |
9.64% |
9.10% |
11.43% |
8.96% |
13.74% |
8.44% |
8.04% |
9.95% |
12.31% |
7.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.85 |
2.93 |
2.98 |
3.60 |
2.98 |
4.12 |
2.85 |
2.72 |
3.09 |
3.70 |
2.66 |
| NOPAT to Interest Expense |
|
2.27 |
3.41 |
2.61 |
2.64 |
2.63 |
2.91 |
2.38 |
2.30 |
2.38 |
2.86 |
2.20 |
| EBIT Less CapEx to Interest Expense |
|
2.04 |
1.97 |
2.11 |
2.72 |
2.09 |
3.16 |
2.01 |
1.89 |
2.77 |
2.81 |
1.99 |
| NOPAT Less CapEx to Interest Expense |
|
1.46 |
2.45 |
1.74 |
1.76 |
1.75 |
1.95 |
1.54 |
1.47 |
2.06 |
1.97 |
1.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
74.19% |
73.05% |
63.60% |
26.21% |
30.53% |
98.32% |
129.31% |
192.56% |
169.94% |
91.40% |
102.45% |