| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
138,072,803.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
138,072,803.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.35% |
5.82% |
8.07% |
9.72% |
0.96% |
-3.20% |
11.66% |
30.54% |
20.88% |
-0.25% |
2.50% |
| EBITDA Growth |
|
-1.80% |
33.72% |
15.30% |
14.85% |
-11.03% |
-10.36% |
-3.94% |
73.59% |
24.18% |
-21.83% |
-5.01% |
| EBIT Growth |
|
-2.12% |
38.84% |
11.92% |
15.22% |
-16.68% |
-14.74% |
-6.40% |
98.49% |
20.77% |
-37.57% |
-11.13% |
| NOPAT Growth |
|
-5.13% |
43.64% |
32.46% |
18.19% |
-18.01% |
-15.16% |
-6.34% |
88.59% |
28.11% |
-41.51% |
-13.27% |
| Net Income Growth |
|
6.12% |
15.48% |
27.48% |
12.34% |
-24.90% |
-13.15% |
-36.78% |
402.19% |
-28.09% |
-50.77% |
-18.81% |
| EPS Growth |
|
4.92% |
15.63% |
27.03% |
12.77% |
-21.70% |
-13.25% |
-36.11% |
403.62% |
-28.35% |
-49.80% |
-16.80% |
| Operating Cash Flow Growth |
|
8.09% |
16.90% |
7.68% |
41.50% |
-15.70% |
-3.71% |
-24.26% |
81.96% |
4.79% |
8.78% |
8.59% |
| Free Cash Flow Firm Growth |
|
0.00% |
111.26% |
46.37% |
31.72% |
32.37% |
17.51% |
-62.11% |
-1,191.15% |
89.65% |
224.14% |
153.53% |
| Invested Capital Growth |
|
0.00% |
13.81% |
14.92% |
13.92% |
3.87% |
-1.92% |
8.56% |
98.11% |
21.26% |
4.67% |
-2.18% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
2.57% |
2.32% |
-3.96% |
4.58% |
3.68% |
11.27% |
-1.27% |
1.00% |
1.45% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
2.93% |
2.49% |
-13.69% |
11.57% |
6.94% |
6.85% |
3.22% |
-1.76% |
-3.87% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
1.92% |
2.22% |
-17.37% |
16.72% |
9.11% |
6.14% |
2.45% |
-3.86% |
-2.80% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
6.81% |
3.71% |
-17.63% |
16.87% |
10.49% |
-0.96% |
6.43% |
1.85% |
-2.41% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
5.94% |
1.58% |
-23.44% |
26.77% |
-14.29% |
86.11% |
-33.73% |
-2.64% |
-3.43% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
6.02% |
2.58% |
-23.62% |
26.32% |
-13.21% |
85.33% |
-33.78% |
-1.96% |
-2.35% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
13.40% |
-4.33% |
10.64% |
-14.61% |
7.72% |
18.95% |
31.40% |
-12.10% |
8.27% |
-3.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
46.70% |
-14.85% |
8.66% |
51.82% |
-46,788.54% |
90.48% |
6.38% |
14.51% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.08% |
-2.03% |
-3.30% |
-2.49% |
-3.11% |
51.51% |
-0.16% |
-0.22% |
-1.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.11% |
24.58% |
25.69% |
26.71% |
23.61% |
22.66% |
20.30% |
26.77% |
27.32% |
21.68% |
20.56% |
| EBITDA Margin |
|
15.67% |
19.80% |
21.13% |
22.12% |
19.49% |
18.05% |
15.53% |
20.65% |
21.22% |
16.63% |
14.94% |
| Operating Margin |
|
12.47% |
16.36% |
16.94% |
17.79% |
14.68% |
12.93% |
10.84% |
16.49% |
16.47% |
10.31% |
8.94% |
| EBIT Margin |
|
12.47% |
16.36% |
16.94% |
17.79% |
14.68% |
12.93% |
10.84% |
16.49% |
16.47% |
10.31% |
8.94% |
| Profit (Net Income) Margin |
|
9.84% |
10.74% |
12.67% |
12.97% |
9.65% |
8.66% |
4.90% |
18.86% |
11.22% |
5.54% |
4.39% |
| Tax Burden Percent |
|
80.19% |
74.43% |
92.02% |
86.80% |
81.51% |
89.14% |
70.89% |
130.53% |
78.05% |
73.63% |
70.63% |
| Interest Burden Percent |
|
98.42% |
88.19% |
81.24% |
83.98% |
80.61% |
75.08% |
63.77% |
87.62% |
87.25% |
72.94% |
69.46% |
| Effective Tax Rate |
|
39.33% |
37.23% |
25.72% |
23.80% |
25.02% |
25.39% |
25.34% |
29.06% |
24.74% |
29.50% |
31.20% |
| Return on Invested Capital (ROIC) |
|
32.37% |
21.74% |
25.18% |
26.01% |
19.65% |
16.52% |
14.98% |
18.20% |
15.86% |
8.27% |
7.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-247.96% |
23.14% |
25.31% |
24.96% |
17.07% |
14.47% |
7.68% |
33.22% |
13.66% |
5.41% |
4.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.32% |
58.16% |
-124.23% |
-369.35% |
291.23% |
71.69% |
32.79% |
95.68% |
29.49% |
11.99% |
9.19% |
| Return on Equity (ROE) |
|
40.69% |
79.91% |
-99.05% |
-343.34% |
310.88% |
88.20% |
47.77% |
113.88% |
45.36% |
20.26% |
16.28% |
| Cash Return on Invested Capital (CROIC) |
|
-167.63% |
8.82% |
11.29% |
13.00% |
15.85% |
18.45% |
6.77% |
-47.62% |
-3.35% |
3.71% |
9.30% |
| Operating Return on Assets (OROA) |
|
17.30% |
22.32% |
22.15% |
23.05% |
14.45% |
10.70% |
10.65% |
16.55% |
15.34% |
9.01% |
8.00% |
| Return on Assets (ROA) |
|
13.65% |
14.65% |
16.56% |
16.80% |
9.49% |
7.16% |
4.81% |
18.93% |
10.45% |
4.84% |
3.93% |
| Return on Common Equity (ROCE) |
|
39.36% |
70.70% |
-111.08% |
-410.61% |
310.88% |
88.20% |
47.77% |
113.88% |
45.36% |
20.26% |
16.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
21.03% |
-52.56% |
-129.54% |
0.00% |
152.46% |
66.13% |
55.73% |
71.49% |
40.58% |
20.56% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
226 |
325 |
431 |
509 |
418 |
354 |
332 |
626 |
802 |
469 |
407 |
| NOPAT Margin |
|
7.57% |
10.27% |
12.59% |
13.56% |
11.01% |
9.65% |
8.10% |
11.70% |
12.40% |
7.27% |
6.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
280.33% |
-1.39% |
-0.13% |
1.05% |
2.57% |
2.04% |
7.29% |
-15.02% |
2.21% |
2.86% |
2.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.99% |
7.09% |
| Cost of Revenue to Revenue |
|
77.89% |
75.42% |
74.31% |
73.29% |
76.39% |
77.34% |
79.70% |
73.23% |
72.68% |
78.32% |
79.44% |
| SG&A Expenses to Revenue |
|
9.64% |
8.22% |
8.74% |
8.92% |
8.92% |
9.73% |
9.46% |
10.28% |
10.84% |
9.82% |
10.05% |
| 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 |
|
9.64% |
8.22% |
8.74% |
8.92% |
8.92% |
9.73% |
9.46% |
10.28% |
10.84% |
11.37% |
11.62% |
| Earnings before Interest and Taxes (EBIT) |
|
373 |
518 |
580 |
668 |
557 |
475 |
444 |
882 |
1,065 |
665 |
591 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
469 |
627 |
723 |
831 |
739 |
663 |
637 |
1,105 |
1,372 |
1,073 |
988 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
34.80 |
24.23 |
26.57 |
11.15 |
7.21 |
4.11 |
3.27 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
106.62 |
1,088.56 |
60.41 |
20.68 |
13.37 |
10.17 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.93 |
2.60 |
2.28 |
2.20 |
3.17 |
2.34 |
2.94 |
1.99 |
1.11 |
0.90 |
| Price to Earnings (P/E) |
|
0.00 |
18.73 |
21.37 |
17.87 |
22.83 |
36.64 |
47.68 |
15.59 |
17.75 |
19.97 |
20.56 |
| Dividend Yield |
|
0.00% |
0.89% |
1.24% |
1.34% |
1.50% |
1.17% |
1.45% |
0.97% |
1.43% |
2.89% |
3.47% |
| Earnings Yield |
|
0.00% |
5.34% |
4.68% |
5.60% |
4.38% |
2.73% |
2.10% |
6.41% |
5.63% |
5.01% |
4.86% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
5.25 |
6.05 |
5.10 |
4.75 |
6.25 |
5.00 |
4.13 |
3.00 |
1.93 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.64 |
3.23 |
2.83 |
2.71 |
3.62 |
2.81 |
3.53 |
2.57 |
1.74 |
1.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
13.33 |
15.31 |
12.81 |
13.91 |
20.05 |
18.11 |
17.09 |
12.12 |
10.44 |
9.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
16.13 |
19.09 |
15.92 |
18.46 |
27.98 |
25.93 |
21.41 |
15.61 |
16.83 |
16.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.70 |
25.69 |
20.89 |
24.62 |
37.51 |
34.73 |
30.18 |
20.75 |
23.88 |
24.12 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
18.71 |
23.01 |
15.63 |
17.91 |
24.04 |
27.53 |
24.80 |
20.84 |
12.89 |
10.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
63.34 |
57.30 |
41.81 |
30.51 |
33.56 |
76.83 |
0.00 |
0.00 |
53.24 |
18.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.10 |
-4.07 |
-8.54 |
-505.78 |
14.75 |
5.70 |
7.57 |
2.45 |
2.14 |
2.38 |
2.15 |
| Long-Term Debt to Equity |
|
0.07 |
-3.96 |
-8.37 |
-495.70 |
12.47 |
5.63 |
7.48 |
2.30 |
1.92 |
2.12 |
1.97 |
| Financial Leverage |
|
-0.03 |
2.51 |
-4.91 |
-14.80 |
17.06 |
4.95 |
4.27 |
2.88 |
2.16 |
2.22 |
2.22 |
| Leverage Ratio |
|
1.49 |
5.45 |
-5.98 |
-20.44 |
32.75 |
12.31 |
9.93 |
6.02 |
4.34 |
4.19 |
4.15 |
| Compound Leverage Factor |
|
1.47 |
4.81 |
-4.86 |
-17.16 |
26.40 |
9.24 |
6.33 |
5.27 |
3.79 |
3.05 |
2.88 |
| Debt to Total Capital |
|
8.99% |
132.62% |
113.26% |
100.20% |
93.65% |
85.07% |
88.33% |
71.04% |
68.14% |
70.39% |
68.21% |
| Short-Term Debt to Total Capital |
|
2.41% |
3.28% |
2.29% |
2.00% |
14.48% |
0.99% |
1.04% |
4.39% |
6.82% |
7.64% |
5.57% |
| Long-Term Debt to Total Capital |
|
6.57% |
129.35% |
110.97% |
98.20% |
79.17% |
84.07% |
87.29% |
66.65% |
61.32% |
62.75% |
62.63% |
| 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 |
|
2.98% |
2.77% |
2.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
88.03% |
-35.40% |
-15.90% |
-0.20% |
6.35% |
14.93% |
11.67% |
28.96% |
31.86% |
29.61% |
31.79% |
| Debt to EBITDA |
|
0.30 |
3.87 |
3.30 |
2.80 |
4.79 |
4.13 |
4.29 |
3.13 |
2.79 |
3.85 |
3.96 |
| Net Debt to EBITDA |
|
-0.10 |
3.49 |
2.92 |
2.52 |
2.61 |
2.48 |
3.06 |
2.86 |
2.73 |
3.79 |
3.89 |
| Long-Term Debt to EBITDA |
|
0.22 |
3.77 |
3.23 |
2.74 |
4.05 |
4.08 |
4.24 |
2.94 |
2.51 |
3.43 |
3.64 |
| Debt to NOPAT |
|
0.63 |
7.45 |
5.53 |
4.57 |
8.48 |
7.73 |
8.22 |
5.53 |
4.77 |
8.81 |
9.63 |
| Net Debt to NOPAT |
|
-0.21 |
6.73 |
4.90 |
4.10 |
4.61 |
4.64 |
5.86 |
5.05 |
4.68 |
8.66 |
9.46 |
| Long-Term Debt to NOPAT |
|
0.46 |
7.27 |
5.42 |
4.48 |
7.17 |
7.64 |
8.12 |
5.19 |
4.29 |
7.85 |
8.84 |
| Altman Z-Score |
|
0.00 |
3.37 |
4.10 |
4.17 |
2.99 |
3.86 |
3.59 |
3.72 |
3.33 |
2.56 |
2.46 |
| Noncontrolling Interest Sharing Ratio |
|
3.27% |
11.52% |
-12.14% |
-19.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.90 |
1.55 |
1.79 |
1.74 |
2.25 |
2.88 |
2.37 |
1.56 |
1.29 |
1.38 |
1.42 |
| Quick Ratio |
|
0.54 |
0.44 |
0.54 |
0.64 |
1.66 |
1.86 |
1.39 |
0.76 |
0.50 |
0.58 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,173 |
132 |
193 |
255 |
337 |
396 |
150 |
-1,637 |
-169 |
210 |
533 |
| Operating Cash Flow to CapEx |
|
264.93% |
155.50% |
156.84% |
202.11% |
275.43% |
338.46% |
136.62% |
103.49% |
80.48% |
129.25% |
245.48% |
| 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 |
|
1.39 |
1.36 |
1.31 |
1.30 |
0.98 |
0.83 |
0.98 |
1.00 |
0.93 |
0.87 |
0.90 |
| Accounts Receivable Turnover |
|
16.05 |
17.05 |
16.66 |
13.27 |
11.12 |
10.36 |
10.07 |
9.13 |
8.81 |
8.46 |
8.47 |
| Inventory Turnover |
|
4.67 |
4.67 |
4.73 |
5.25 |
5.88 |
5.68 |
6.01 |
5.20 |
4.54 |
4.65 |
5.24 |
| Fixed Asset Turnover |
|
2.87 |
2.74 |
2.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
9.80 |
8.97 |
9.26 |
10.13 |
10.86 |
9.41 |
8.58 |
7.54 |
6.39 |
6.97 |
8.54 |
| Days Sales Outstanding (DSO) |
|
22.74 |
21.41 |
21.91 |
27.50 |
32.83 |
35.25 |
36.25 |
39.96 |
41.42 |
43.15 |
43.08 |
| Days Inventory Outstanding (DIO) |
|
78.09 |
78.21 |
77.09 |
69.47 |
62.05 |
64.30 |
60.77 |
70.16 |
80.39 |
78.52 |
69.62 |
| Days Payable Outstanding (DPO) |
|
37.25 |
40.71 |
39.41 |
36.04 |
33.61 |
38.81 |
42.56 |
48.40 |
57.08 |
52.38 |
42.72 |
| Cash Conversion Cycle (CCC) |
|
63.57 |
58.91 |
59.59 |
60.94 |
61.26 |
60.74 |
54.46 |
61.72 |
64.72 |
69.29 |
69.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,399 |
1,593 |
1,830 |
2,085 |
2,166 |
2,124 |
2,306 |
4,569 |
5,540 |
5,798 |
5,672 |
| Invested Capital Turnover |
|
4.28 |
2.12 |
2.00 |
1.92 |
1.78 |
1.71 |
1.85 |
1.56 |
1.28 |
1.14 |
1.15 |
| Increase / (Decrease) in Invested Capital |
|
1,399 |
193 |
238 |
255 |
81 |
-42 |
182 |
2,263 |
971 |
259 |
-127 |
| Enterprise Value (EV) |
|
0.00 |
8,361 |
11,072 |
10,642 |
10,279 |
13,287 |
11,525 |
18,887 |
16,633 |
11,196 |
9,809 |
| Market Capitalization |
|
0.00 |
6,121 |
8,907 |
8,552 |
8,353 |
11,643 |
9,579 |
15,730 |
12,881 |
7,135 |
5,962 |
| Book Value per Share |
|
$0.00 |
($4.43) |
($2.29) |
($0.03) |
$1.64 |
$3.29 |
$2.50 |
$9.69 |
$12.38 |
$12.31 |
$13.22 |
| Tangible Book Value per Share |
|
$0.00 |
($5.60) |
($3.46) |
($1.70) |
($0.70) |
$0.75 |
$0.06 |
$1.79 |
$4.31 |
$3.78 |
$4.25 |
| Total Capital |
|
1,591 |
1,828 |
2,106 |
2,322 |
3,780 |
3,218 |
3,089 |
4,874 |
5,611 |
5,869 |
5,740 |
| Total Debt |
|
143 |
2,425 |
2,385 |
2,327 |
3,540 |
2,737 |
2,728 |
3,462 |
3,823 |
4,131 |
3,915 |
| Total Long-Term Debt |
|
105 |
2,365 |
2,337 |
2,280 |
2,993 |
2,705 |
2,696 |
3,248 |
3,441 |
3,683 |
3,595 |
| Net Debt |
|
-49 |
2,189 |
2,110 |
2,090 |
1,926 |
1,644 |
1,946 |
3,157 |
3,752 |
4,061 |
3,847 |
| Capital Expenditures (CapEx) |
|
144 |
287 |
307 |
337 |
208 |
163 |
306 |
736 |
992 |
672 |
384 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
372 |
306 |
404 |
443 |
461 |
412 |
468 |
676 |
777 |
935 |
851 |
| Debt-free Net Working Capital (DFNWC) |
|
409 |
363 |
460 |
455 |
1,825 |
1,196 |
993 |
981 |
849 |
1,005 |
919 |
| Net Working Capital (NWC) |
|
370 |
303 |
412 |
409 |
1,278 |
1,164 |
961 |
767 |
466 |
557 |
599 |
| Net Nonoperating Expense (NNE) |
|
-68 |
-15 |
-2.78 |
22 |
52 |
36 |
131 |
-383 |
76 |
112 |
117 |
| Net Nonoperating Obligations (NNO) |
|
-49 |
2,189 |
2,110 |
2,090 |
1,926 |
1,644 |
1,946 |
3,157 |
3,752 |
4,061 |
3,847 |
| Total Depreciation and Amortization (D&A) |
|
96 |
109 |
143 |
162 |
182 |
188 |
192 |
223 |
307 |
408 |
397 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.44% |
9.65% |
11.81% |
11.79% |
12.16% |
11.22% |
11.41% |
12.63% |
12.02% |
14.49% |
12.87% |
| Debt-free Net Working Capital to Revenue |
|
13.65% |
11.45% |
13.44% |
12.12% |
48.13% |
32.57% |
24.22% |
18.33% |
13.12% |
15.58% |
13.90% |
| Net Working Capital to Revenue |
|
12.37% |
9.56% |
12.03% |
10.88% |
33.69% |
31.70% |
23.43% |
14.33% |
7.20% |
8.63% |
9.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.19 |
$2.50 |
$2.17 |
$1.38 |
$6.98 |
$5.01 |
$2.51 |
$2.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
146.07M |
146.06M |
146.19M |
145.50M |
144.50M |
144.90M |
142.20M |
138.90M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.18 |
$2.49 |
$2.16 |
$1.38 |
$6.95 |
$4.98 |
$2.50 |
$2.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
146.07M |
146.06M |
146.19M |
145.90M |
145.20M |
145.60M |
142.70M |
139.10M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
146.07M |
146.06M |
146.19M |
143.75M |
145.67M |
143.67M |
139.30M |
137.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
226 |
325 |
431 |
509 |
418 |
354 |
332 |
626 |
802 |
539 |
478 |
| Normalized NOPAT Margin |
|
7.57% |
10.27% |
12.59% |
13.56% |
11.01% |
9.65% |
8.10% |
11.70% |
12.40% |
8.36% |
7.23% |
| Pre Tax Income Margin |
|
12.27% |
14.43% |
13.77% |
14.94% |
11.84% |
9.71% |
6.91% |
14.45% |
14.37% |
7.52% |
6.21% |
| 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 |
|
2.82% |
253.70% |
28.78% |
40.56% |
33.15% |
42.57% |
68.89% |
14.48% |
23.98% |
57.92% |
71.55% |
| Augmented Payout Ratio |
|
2.82% |
253.76% |
29.40% |
48.03% |
41.05% |
53.93% |
147.74% |
19.60% |
55.04% |
140.34% |
113.90% |