| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,648,246.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,648,246.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.98% |
-13.71% |
6.03% |
-3.14% |
10.43% |
19.47% |
-5.18% |
-10.54% |
-7.54% |
-15.28% |
-22.62% |
| EBITDA Growth |
|
-42.40% |
-32.18% |
1.14% |
-5.78% |
4.70% |
22.90% |
-18.65% |
-29.46% |
-28.57% |
-44.68% |
-66.09% |
| EBIT Growth |
|
-43.87% |
-33.67% |
0.80% |
-6.29% |
4.85% |
24.36% |
-19.52% |
-30.90% |
-30.10% |
-46.96% |
-72.12% |
| NOPAT Growth |
|
-44.73% |
-34.25% |
3.43% |
-6.70% |
3.18% |
27.08% |
-20.30% |
-31.26% |
-29.33% |
-45.84% |
-70.61% |
| Net Income Growth |
|
-41.28% |
-30.55% |
10.49% |
2.42% |
4.93% |
26.81% |
-20.99% |
-35.94% |
-30.19% |
-46.74% |
-69.49% |
| EPS Growth |
|
-37.06% |
-24.59% |
21.38% |
10.82% |
13.33% |
35.87% |
-15.34% |
-30.23% |
-21.08% |
-38.00% |
-65.10% |
| Operating Cash Flow Growth |
|
80.36% |
-23.87% |
-69.63% |
-88.06% |
-154.89% |
16.91% |
-1,272.32% |
173.99% |
319.90% |
-16.21% |
62.50% |
| Free Cash Flow Firm Growth |
|
179.50% |
204.54% |
-192.17% |
-95.68% |
-143.42% |
-134.87% |
74.46% |
-2,689.83% |
56.51% |
38.81% |
118.13% |
| Invested Capital Growth |
|
-8.12% |
-7.88% |
107.48% |
2.73% |
8.17% |
7.88% |
14.67% |
11.01% |
4.05% |
4.22% |
-1.44% |
| Revenue Q/Q Growth |
|
-10.10% |
5.48% |
-12.32% |
16.49% |
2.50% |
14.11% |
-30.41% |
9.90% |
5.94% |
4.56% |
-36.44% |
| EBITDA Q/Q Growth |
|
-10.51% |
1.91% |
-13.29% |
19.14% |
-0.55% |
19.62% |
-42.60% |
3.31% |
0.71% |
-7.35% |
-64.82% |
| EBIT Q/Q Growth |
|
-11.10% |
1.90% |
-13.96% |
20.23% |
-0.53% |
20.86% |
-44.32% |
3.24% |
0.62% |
-8.29% |
-70.74% |
| NOPAT Q/Q Growth |
|
-10.44% |
-0.44% |
-9.29% |
15.35% |
-0.95% |
22.62% |
-43.11% |
-0.50% |
1.83% |
-6.03% |
-69.13% |
| Net Income Q/Q Growth |
|
-8.82% |
0.25% |
-7.74% |
21.46% |
-6.58% |
21.15% |
-42.52% |
-1.53% |
1.80% |
-7.56% |
-67.08% |
| EPS Q/Q Growth |
|
-7.22% |
2.22% |
-4.35% |
22.16% |
-5.12% |
22.55% |
-40.40% |
0.67% |
7.33% |
-3.73% |
-66.45% |
| Operating Cash Flow Q/Q Growth |
|
-68.18% |
89.37% |
-90.81% |
115.57% |
-246.26% |
503.32% |
-192.19% |
150.38% |
17.39% |
53.67% |
-141.26% |
| Free Cash Flow Firm Q/Q Growth |
|
43.65% |
-4.53% |
-536.51% |
100.72% |
-1,544.14% |
23.33% |
-219.73% |
26.84% |
75.75% |
-7.87% |
194.73% |
| Invested Capital Q/Q Growth |
|
0.10% |
-2.72% |
2.84% |
2.58% |
5.41% |
-2.98% |
9.32% |
-0.70% |
-1.20% |
-2.83% |
3.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.84% |
21.12% |
21.89% |
21.51% |
20.94% |
21.13% |
20.43% |
19.58% |
18.47% |
17.37% |
15.69% |
| EBITDA Margin |
|
12.29% |
11.88% |
11.75% |
12.01% |
11.65% |
12.22% |
10.08% |
9.47% |
9.00% |
7.98% |
4.42% |
| Operating Margin |
|
11.66% |
11.26% |
11.05% |
11.41% |
11.07% |
11.72% |
9.38% |
8.81% |
8.37% |
7.34% |
3.38% |
| EBIT Margin |
|
11.66% |
11.26% |
11.05% |
11.41% |
11.07% |
11.72% |
9.38% |
8.81% |
8.37% |
7.34% |
3.38% |
| Profit (Net Income) Margin |
|
9.45% |
8.98% |
9.45% |
9.85% |
8.98% |
9.53% |
7.87% |
7.05% |
6.78% |
5.99% |
3.10% |
| Tax Burden Percent |
|
77.07% |
75.30% |
79.39% |
76.17% |
75.85% |
76.95% |
78.62% |
75.77% |
76.68% |
78.56% |
82.89% |
| Interest Burden Percent |
|
105.15% |
105.88% |
107.69% |
113.39% |
106.94% |
105.66% |
106.76% |
105.66% |
105.63% |
103.91% |
110.82% |
| Effective Tax Rate |
|
22.93% |
24.70% |
20.61% |
23.83% |
24.15% |
23.05% |
21.38% |
24.23% |
23.32% |
21.44% |
17.11% |
| Return on Invested Capital (ROIC) |
|
11.91% |
11.11% |
15.93% |
11.45% |
11.04% |
12.81% |
9.75% |
8.53% |
7.88% |
6.95% |
3.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.44% |
11.83% |
11.26% |
13.42% |
11.95% |
13.89% |
10.33% |
9.00% |
8.31% |
7.28% |
3.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.68% |
3.67% |
-0.63% |
3.48% |
3.41% |
3.33% |
3.09% |
2.78% |
2.91% |
2.18% |
1.24% |
| Return on Equity (ROE) |
|
16.59% |
14.78% |
15.30% |
14.93% |
14.44% |
16.14% |
12.85% |
11.31% |
10.79% |
9.13% |
4.26% |
| Cash Return on Invested Capital (CROIC) |
|
21.21% |
19.81% |
-53.90% |
8.81% |
3.43% |
4.81% |
-2.51% |
-0.25% |
5.21% |
3.73% |
7.53% |
| Operating Return on Assets (OROA) |
|
11.70% |
10.86% |
10.88% |
11.05% |
10.90% |
11.96% |
9.41% |
8.51% |
7.92% |
6.72% |
2.92% |
| Return on Assets (ROA) |
|
9.48% |
8.66% |
9.30% |
9.55% |
8.84% |
9.72% |
7.90% |
6.81% |
6.41% |
5.49% |
2.69% |
| Return on Common Equity (ROCE) |
|
16.59% |
14.78% |
15.30% |
14.93% |
14.44% |
16.14% |
12.85% |
11.31% |
10.79% |
9.13% |
4.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.13% |
0.00% |
15.54% |
15.21% |
15.42% |
0.00% |
15.29% |
14.17% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
143 |
142 |
129 |
149 |
147 |
180 |
103 |
102 |
104 |
98 |
30 |
| NOPAT Margin |
|
8.98% |
8.48% |
8.77% |
8.69% |
8.39% |
9.02% |
7.37% |
6.68% |
6.42% |
5.77% |
2.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.53% |
-0.72% |
4.67% |
-1.97% |
-0.92% |
-1.08% |
-0.58% |
-0.47% |
-0.42% |
-0.32% |
-0.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.58% |
- |
- |
- |
3.14% |
1.74% |
1.74% |
1.78% |
1.75% |
0.52% |
| Cost of Revenue to Revenue |
|
78.16% |
78.88% |
78.11% |
78.49% |
79.06% |
78.87% |
79.57% |
80.42% |
81.53% |
82.63% |
84.31% |
| SG&A Expenses to Revenue |
|
10.18% |
9.85% |
10.84% |
10.10% |
9.88% |
9.41% |
11.05% |
10.77% |
10.10% |
10.03% |
12.31% |
| 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 |
|
10.18% |
9.85% |
10.84% |
10.10% |
9.88% |
9.41% |
11.05% |
10.77% |
10.10% |
10.03% |
12.31% |
| Earnings before Interest and Taxes (EBIT) |
|
185 |
189 |
162 |
195 |
194 |
234 |
131 |
135 |
136 |
124 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
195 |
199 |
172 |
205 |
204 |
244 |
140 |
145 |
146 |
135 |
48 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.05 |
1.07 |
1.35 |
1.34 |
1.58 |
1.49 |
1.08 |
0.93 |
1.11 |
1.07 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
1.05 |
1.07 |
1.35 |
1.34 |
1.58 |
1.49 |
1.08 |
0.93 |
1.11 |
1.07 |
1.04 |
| Price to Revenue (P/Rev) |
|
0.60 |
0.64 |
0.81 |
0.83 |
0.95 |
0.88 |
0.64 |
0.55 |
0.66 |
0.67 |
0.68 |
| Price to Earnings (P/E) |
|
6.15 |
6.91 |
8.67 |
8.80 |
10.24 |
9.26 |
7.03 |
6.54 |
8.35 |
9.72 |
11.39 |
| Dividend Yield |
|
1.30% |
1.36% |
1.14% |
1.21% |
1.08% |
1.15% |
1.64% |
1.94% |
1.57% |
1.55% |
1.57% |
| Earnings Yield |
|
16.25% |
14.47% |
11.53% |
11.37% |
9.76% |
10.80% |
14.22% |
15.28% |
11.98% |
10.29% |
8.78% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
1.06 |
1.28 |
1.27 |
1.44 |
1.40 |
1.06 |
0.95 |
1.08 |
1.05 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.77 |
0.95 |
0.98 |
1.14 |
1.02 |
0.85 |
0.78 |
0.89 |
0.89 |
0.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.74 |
6.34 |
7.88 |
8.17 |
9.64 |
8.56 |
7.36 |
7.10 |
8.67 |
9.79 |
11.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.00 |
6.68 |
8.31 |
8.63 |
10.18 |
9.00 |
7.75 |
7.51 |
9.21 |
10.55 |
13.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.84 |
8.73 |
10.79 |
11.22 |
13.29 |
11.69 |
10.10 |
9.78 |
11.97 |
13.64 |
16.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.27 |
4.58 |
6.07 |
11.18 |
24.26 |
19.49 |
0.00 |
48.73 |
14.84 |
16.51 |
10.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.71 |
5.12 |
0.00 |
14.64 |
43.73 |
30.11 |
0.00 |
0.00 |
21.08 |
28.76 |
13.58 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.44 |
0.44 |
0.44 |
0.42 |
0.42 |
0.42 |
0.44 |
0.47 |
0.50 |
0.43 |
0.49 |
| Long-Term Debt to Equity |
|
0.44 |
0.44 |
0.44 |
0.42 |
0.42 |
0.42 |
0.44 |
0.47 |
0.50 |
0.43 |
0.49 |
| Financial Leverage |
|
0.38 |
0.31 |
-0.06 |
0.26 |
0.29 |
0.24 |
0.30 |
0.31 |
0.35 |
0.30 |
0.38 |
| Leverage Ratio |
|
1.82 |
1.78 |
1.74 |
1.71 |
1.72 |
1.73 |
1.71 |
1.73 |
1.75 |
1.71 |
1.72 |
| Compound Leverage Factor |
|
1.91 |
1.88 |
1.88 |
1.94 |
1.84 |
1.82 |
1.83 |
1.83 |
1.85 |
1.78 |
1.91 |
| Debt to Total Capital |
|
30.61% |
30.73% |
30.36% |
29.81% |
29.78% |
29.41% |
30.46% |
32.17% |
33.25% |
30.27% |
32.94% |
| 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 |
|
30.61% |
30.73% |
30.36% |
29.81% |
29.78% |
29.41% |
30.46% |
32.17% |
33.25% |
30.27% |
32.94% |
| 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 |
|
69.39% |
69.27% |
69.64% |
70.19% |
70.22% |
70.59% |
69.54% |
67.83% |
66.75% |
69.73% |
67.06% |
| Debt to EBITDA |
|
1.93 |
2.16 |
2.16 |
2.20 |
2.17 |
2.05 |
2.26 |
2.58 |
2.88 |
2.99 |
4.00 |
| Net Debt to EBITDA |
|
1.14 |
1.13 |
1.20 |
1.24 |
1.58 |
1.21 |
1.82 |
2.05 |
2.26 |
2.43 |
3.38 |
| Long-Term Debt to EBITDA |
|
1.93 |
2.16 |
2.16 |
2.20 |
2.17 |
2.05 |
2.26 |
2.58 |
2.88 |
2.99 |
4.00 |
| Debt to NOPAT |
|
2.63 |
2.97 |
2.96 |
3.02 |
2.99 |
2.80 |
3.10 |
3.56 |
3.97 |
4.17 |
5.67 |
| Net Debt to NOPAT |
|
1.55 |
1.56 |
1.65 |
1.71 |
2.18 |
1.66 |
2.49 |
2.83 |
3.13 |
3.39 |
4.79 |
| Long-Term Debt to NOPAT |
|
2.63 |
2.97 |
2.96 |
3.02 |
2.99 |
2.80 |
3.10 |
3.56 |
3.97 |
4.17 |
5.67 |
| Altman Z-Score |
|
3.67 |
3.61 |
3.90 |
3.92 |
4.14 |
3.96 |
3.57 |
3.37 |
3.49 |
3.59 |
3.46 |
| 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 |
|
5.80 |
5.43 |
5.66 |
5.69 |
5.52 |
5.51 |
6.01 |
5.83 |
5.77 |
5.78 |
6.58 |
| Quick Ratio |
|
0.89 |
0.96 |
0.93 |
0.91 |
0.65 |
0.83 |
0.57 |
0.61 |
0.64 |
0.54 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
569 |
543 |
-2,372 |
17 |
-247 |
-189 |
-606 |
-443 |
-107 |
-116 |
110 |
| Operating Cash Flow to CapEx |
|
2,025.14% |
3,425.09% |
301.65% |
596.85% |
-949.05% |
3,596.56% |
-2,979.69% |
1,463.28% |
1,664.62% |
2,203.19% |
-948.03% |
| 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 |
|
1.00 |
0.96 |
0.98 |
0.97 |
0.98 |
1.02 |
1.00 |
0.97 |
0.95 |
0.92 |
0.87 |
| Accounts Receivable Turnover |
|
19.79 |
18.42 |
18.32 |
17.90 |
18.73 |
18.42 |
19.34 |
17.81 |
17.04 |
16.87 |
16.65 |
| Inventory Turnover |
|
0.95 |
0.94 |
0.95 |
0.97 |
0.96 |
1.02 |
0.97 |
0.94 |
0.91 |
0.90 |
0.83 |
| Fixed Asset Turnover |
|
76.35 |
72.21 |
73.05 |
71.93 |
74.22 |
77.58 |
75.65 |
72.43 |
70.03 |
65.02 |
60.02 |
| Accounts Payable Turnover |
|
12.40 |
12.56 |
13.98 |
13.34 |
13.12 |
14.10 |
14.57 |
14.02 |
13.64 |
13.74 |
14.95 |
| Days Sales Outstanding (DSO) |
|
18.44 |
19.81 |
19.92 |
20.39 |
19.48 |
19.82 |
18.87 |
20.49 |
21.42 |
21.63 |
21.92 |
| Days Inventory Outstanding (DIO) |
|
382.70 |
387.36 |
382.94 |
378.19 |
380.65 |
356.92 |
377.19 |
387.31 |
400.41 |
404.02 |
437.41 |
| Days Payable Outstanding (DPO) |
|
29.44 |
29.06 |
26.11 |
27.37 |
27.81 |
25.89 |
25.05 |
26.03 |
26.77 |
26.56 |
24.41 |
| Cash Conversion Cycle (CCC) |
|
371.70 |
378.11 |
376.75 |
371.21 |
372.32 |
350.85 |
371.00 |
381.77 |
395.07 |
399.09 |
434.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,825 |
4,694 |
4,828 |
4,952 |
5,220 |
5,064 |
5,536 |
5,497 |
5,431 |
5,278 |
5,456 |
| Invested Capital Turnover |
|
1.33 |
1.31 |
1.82 |
1.32 |
1.31 |
1.42 |
1.32 |
1.28 |
1.23 |
1.21 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
-427 |
-401 |
2,501 |
131 |
394 |
370 |
708 |
545 |
211 |
214 |
-80 |
| Enterprise Value (EV) |
|
5,033 |
4,962 |
6,178 |
6,303 |
7,528 |
7,071 |
5,845 |
5,207 |
5,853 |
5,543 |
5,618 |
| Market Capitalization |
|
4,038 |
4,078 |
5,233 |
5,342 |
6,295 |
6,068 |
4,402 |
3,700 |
4,325 |
4,166 |
4,017 |
| Book Value per Share |
|
$47.51 |
$48.04 |
$51.16 |
$52.58 |
$53.02 |
$55.37 |
$56.72 |
$55.63 |
$57.35 |
$60.23 |
$61.02 |
| Tangible Book Value per Share |
|
$47.51 |
$48.04 |
$51.16 |
$52.58 |
$53.02 |
$55.37 |
$56.72 |
$55.63 |
$57.35 |
$60.23 |
$61.02 |
| Total Capital |
|
5,520 |
5,500 |
5,575 |
5,687 |
5,678 |
5,752 |
5,885 |
5,883 |
5,846 |
5,594 |
5,748 |
| Total Debt |
|
1,690 |
1,690 |
1,693 |
1,695 |
1,691 |
1,692 |
1,792 |
1,893 |
1,944 |
1,693 |
1,893 |
| Total Long-Term Debt |
|
1,690 |
1,690 |
1,693 |
1,695 |
1,691 |
1,692 |
1,792 |
1,893 |
1,944 |
1,693 |
1,893 |
| Net Debt |
|
995 |
884 |
945 |
960 |
1,233 |
1,003 |
1,443 |
1,507 |
1,529 |
1,377 |
1,601 |
| Capital Expenditures (CapEx) |
|
8.09 |
9.06 |
9.45 |
10 |
9.47 |
10 |
11 |
12 |
12 |
14 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4,458 |
4,357 |
4,494 |
4,593 |
4,866 |
4,730 |
5,202 |
5,157 |
5,093 |
4,944 |
5,111 |
| Debt-free Net Working Capital (DFNWC) |
|
5,071 |
5,084 |
5,162 |
5,237 |
5,242 |
5,329 |
5,471 |
5,468 |
5,425 |
5,174 |
5,313 |
| Net Working Capital (NWC) |
|
5,071 |
5,084 |
5,162 |
5,237 |
5,242 |
5,329 |
5,471 |
5,468 |
5,425 |
5,174 |
5,313 |
| Net Nonoperating Expense (NNE) |
|
-7.34 |
-8.34 |
-9.90 |
-20 |
-10 |
-10 |
-6.93 |
-5.77 |
-5.85 |
-3.82 |
-3.26 |
| Net Nonoperating Obligations (NNO) |
|
995 |
884 |
945 |
960 |
1,233 |
1,003 |
1,443 |
1,507 |
1,529 |
1,377 |
1,601 |
| Total Depreciation and Amortization (D&A) |
|
10 |
10 |
10 |
10 |
10 |
9.89 |
9.70 |
10 |
10 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
66.77% |
67.96% |
69.20% |
71.33% |
73.69% |
68.25% |
75.90% |
77.27% |
77.85% |
79.28% |
86.32% |
| Debt-free Net Working Capital to Revenue |
|
75.95% |
79.31% |
79.49% |
81.34% |
79.38% |
76.90% |
79.83% |
81.93% |
82.93% |
82.97% |
89.73% |
| Net Working Capital to Revenue |
|
75.95% |
79.31% |
79.49% |
81.34% |
79.38% |
76.90% |
79.83% |
81.93% |
82.93% |
82.97% |
89.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.86 |
$1.90 |
$1.81 |
$2.21 |
$2.10 |
$2.58 |
$1.52 |
$1.53 |
$1.64 |
$1.59 |
$0.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
80.18M |
80.84M |
75.89M |
75.65M |
74.48M |
74.75M |
71.54M |
69.98M |
66.37M |
67.91M |
62.66M |
| Adjusted Diluted Earnings per Share |
|
$1.80 |
$1.84 |
$1.76 |
$2.15 |
$2.04 |
$2.50 |
$1.49 |
$1.50 |
$1.61 |
$1.55 |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
82.73M |
83.38M |
78.26M |
77.81M |
76.63M |
76.96M |
73.01M |
71.23M |
67.74M |
69.25M |
63.73M |
| 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 |
|
79.32M |
75.87M |
75.92M |
75.20M |
73.33M |
72.16M |
71.73M |
68.05M |
64.76M |
63.17M |
62.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
143 |
142 |
129 |
149 |
147 |
180 |
103 |
102 |
104 |
98 |
30 |
| Normalized NOPAT Margin |
|
8.98% |
8.48% |
8.77% |
8.69% |
8.39% |
9.02% |
7.37% |
6.68% |
6.42% |
5.77% |
2.80% |
| Pre Tax Income Margin |
|
12.26% |
11.92% |
11.90% |
12.93% |
11.84% |
12.39% |
10.01% |
9.31% |
8.84% |
7.63% |
3.74% |
| 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 |
|
8.25% |
9.63% |
10.06% |
10.91% |
11.18% |
10.92% |
11.90% |
12.90% |
13.68% |
15.99% |
18.86% |
| Augmented Payout Ratio |
|
53.90% |
79.34% |
74.11% |
67.61% |
78.18% |
64.92% |
68.41% |
101.99% |
118.37% |
142.23% |
172.36% |