| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
165,658,912.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
165,658,912.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.71% |
5.21% |
10.04% |
9.36% |
9.15% |
5.69% |
5.82% |
5.21% |
7.85% |
12.29% |
7.36% |
| EBITDA Growth |
|
46.40% |
2.42% |
-92.73% |
16.01% |
14.34% |
9.81% |
1,735.14% |
12.16% |
10.63% |
19.81% |
1.33% |
| EBIT Growth |
|
64.80% |
6.14% |
-111.19% |
19.30% |
16.56% |
10.78% |
1,400.00% |
13.25% |
7.70% |
15.07% |
-8.86% |
| NOPAT Growth |
|
60.03% |
1.06% |
16.83% |
24.54% |
14.75% |
1.86% |
26.52% |
6.07% |
4.00% |
12.54% |
-4.69% |
| Net Income Growth |
|
66.07% |
1.19% |
-113.62% |
19.30% |
21.08% |
2.51% |
1,236.84% |
15.73% |
0.18% |
6.05% |
-14.81% |
| EPS Growth |
|
65.64% |
1.17% |
-114.29% |
20.93% |
21.85% |
2.88% |
1,200.00% |
16.92% |
1.22% |
7.84% |
-13.83% |
| Operating Cash Flow Growth |
|
84.02% |
-2.20% |
4,875.00% |
93.55% |
6.30% |
-14.06% |
33.51% |
51.67% |
5.14% |
17.38% |
-11.57% |
| Free Cash Flow Firm Growth |
|
75.23% |
188.61% |
159.66% |
194.37% |
165.91% |
-92.57% |
-204.46% |
-150.64% |
-3,492.19% |
-13,151.96% |
-1,346.36% |
| Invested Capital Growth |
|
14.84% |
4.37% |
1.82% |
2.24% |
8.46% |
12.34% |
14.29% |
12.68% |
82.93% |
86.84% |
76.22% |
| Revenue Q/Q Growth |
|
6.37% |
11.42% |
-16.12% |
10.00% |
6.16% |
7.89% |
-16.01% |
9.38% |
8.82% |
12.33% |
-19.70% |
| EBITDA Q/Q Growth |
|
16.01% |
15.57% |
-95.63% |
1,878.38% |
14.34% |
10.99% |
-26.91% |
20.91% |
12.79% |
20.19% |
-38.19% |
| EBIT Q/Q Growth |
|
18.75% |
17.80% |
-106.04% |
1,510.87% |
16.02% |
11.95% |
-29.06% |
22.91% |
10.34% |
19.61% |
-43.81% |
| NOPAT Q/Q Growth |
|
26.51% |
23.81% |
-41.54% |
36.00% |
16.57% |
9.90% |
-27.39% |
14.02% |
14.30% |
18.93% |
-38.50% |
| Net Income Q/Q Growth |
|
24.66% |
28.39% |
-106.37% |
1,271.05% |
26.52% |
8.70% |
-29.41% |
19.21% |
9.51% |
15.07% |
-43.30% |
| EPS Q/Q Growth |
|
25.58% |
28.52% |
-106.63% |
1,230.43% |
26.54% |
8.51% |
-29.13% |
20.16% |
9.54% |
15.62% |
-43.38% |
| Operating Cash Flow Q/Q Growth |
|
667.74% |
74.37% |
-69.32% |
-52.88% |
321.67% |
40.98% |
-52.34% |
-46.47% |
192.31% |
57.39% |
-64.09% |
| Free Cash Flow Firm Q/Q Growth |
|
52.17% |
321.93% |
-35.24% |
37.29% |
-66.60% |
-75.00% |
-1,010.95% |
33.45% |
-2,137.75% |
3.79% |
-0.95% |
| Invested Capital Q/Q Growth |
|
-2.78% |
-8.69% |
6.44% |
8.21% |
3.13% |
-5.42% |
8.29% |
6.67% |
67.44% |
-3.40% |
2.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.08% |
51.09% |
49.90% |
50.95% |
51.36% |
51.43% |
51.42% |
51.10% |
51.65% |
52.31% |
50.18% |
| EBITDA Margin |
|
28.64% |
29.71% |
1.55% |
27.85% |
30.00% |
30.86% |
26.86% |
29.69% |
30.77% |
32.93% |
25.35% |
| Operating Margin |
|
25.00% |
25.91% |
21.72% |
24.51% |
25.48% |
27.04% |
23.02% |
25.03% |
25.59% |
27.93% |
19.34% |
| EBIT Margin |
|
25.27% |
26.72% |
-1.93% |
24.70% |
26.99% |
28.01% |
23.66% |
26.58% |
26.95% |
28.70% |
20.08% |
| Profit (Net Income) Margin |
|
18.19% |
20.96% |
-1.59% |
16.93% |
20.18% |
20.33% |
17.09% |
18.63% |
18.74% |
19.20% |
13.56% |
| Tax Burden Percent |
|
78.55% |
84.20% |
42.22% |
76.72% |
81.01% |
77.76% |
78.98% |
75.74% |
77.79% |
75.47% |
83.45% |
| Interest Burden Percent |
|
91.64% |
93.17% |
195.65% |
89.37% |
92.30% |
93.36% |
91.47% |
92.52% |
89.40% |
88.66% |
80.92% |
| Effective Tax Rate |
|
21.45% |
15.80% |
0.00% |
23.28% |
18.99% |
22.24% |
21.02% |
24.26% |
22.21% |
24.53% |
16.55% |
| Return on Invested Capital (ROIC) |
|
38.66% |
45.59% |
30.14% |
35.27% |
39.51% |
43.93% |
35.81% |
35.20% |
27.48% |
31.33% |
23.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
37.93% |
45.03% |
21.69% |
34.28% |
39.24% |
43.40% |
35.20% |
35.00% |
26.93% |
30.24% |
22.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-21,091.52% |
449.29% |
262.28% |
291.82% |
215.19% |
139.45% |
143.09% |
114.28% |
92.84% |
84.38% |
64.05% |
| Return on Equity (ROE) |
|
-21,052.86% |
494.88% |
292.42% |
327.09% |
254.70% |
183.38% |
178.91% |
149.48% |
120.32% |
115.72% |
87.43% |
| Cash Return on Invested Capital (CROIC) |
|
22.75% |
34.10% |
36.80% |
35.29% |
30.70% |
30.02% |
25.56% |
24.79% |
-31.59% |
-31.34% |
-27.48% |
| Operating Return on Assets (OROA) |
|
20.67% |
20.39% |
-1.53% |
20.11% |
21.85% |
21.69% |
18.67% |
19.82% |
18.65% |
19.73% |
14.22% |
| Return on Assets (ROA) |
|
14.88% |
16.00% |
-1.26% |
13.79% |
16.34% |
15.75% |
13.49% |
13.89% |
12.97% |
13.20% |
9.60% |
| Return on Common Equity (ROCE) |
|
-53,801.75% |
477.82% |
280.89% |
318.97% |
250.40% |
181.07% |
176.14% |
147.83% |
119.28% |
114.79% |
86.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
471.55% |
0.00% |
268.14% |
183.17% |
118.18% |
0.00% |
125.05% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
502 |
621 |
363 |
494 |
576 |
633 |
460 |
524 |
599 |
712 |
438 |
| NOPAT Margin |
|
19.64% |
21.82% |
15.21% |
18.80% |
20.64% |
21.03% |
18.18% |
18.95% |
19.91% |
21.08% |
16.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.74% |
0.56% |
8.45% |
0.99% |
0.28% |
0.53% |
0.62% |
0.20% |
0.55% |
1.10% |
1.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
9.20% |
- |
- |
- |
8.20% |
6.00% |
5.39% |
5.13% |
6.15% |
3.80% |
| Cost of Revenue to Revenue |
|
49.92% |
48.91% |
50.10% |
49.05% |
48.64% |
48.57% |
48.58% |
48.90% |
48.35% |
47.69% |
49.82% |
| SG&A Expenses to Revenue |
|
14.87% |
14.85% |
16.62% |
16.36% |
15.73% |
16.15% |
17.25% |
16.27% |
16.12% |
14.76% |
16.18% |
| R&D to Revenue |
|
8.41% |
7.65% |
9.13% |
8.37% |
8.39% |
8.14% |
9.22% |
8.35% |
7.88% |
7.96% |
9.29% |
| Operating Expenses to Revenue |
|
25.08% |
25.18% |
28.17% |
26.45% |
25.88% |
24.39% |
28.40% |
26.08% |
26.06% |
24.38% |
30.84% |
| Earnings before Interest and Taxes (EBIT) |
|
646 |
761 |
-46 |
649 |
753 |
843 |
598 |
735 |
811 |
970 |
545 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
732 |
846 |
37 |
732 |
837 |
929 |
679 |
821 |
926 |
1,113 |
688 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
124.27 |
71.06 |
112.79 |
80.28 |
56.16 |
45.36 |
44.05 |
35.51 |
32.69 |
26.49 |
28.58 |
| 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) |
|
4.57 |
5.16 |
5.76 |
6.18 |
6.99 |
7.14 |
6.60 |
6.30 |
6.72 |
5.47 |
6.13 |
| Price to Earnings (P/E) |
|
26.43 |
30.10 |
42.21 |
43.98 |
47.68 |
48.98 |
35.33 |
33.03 |
35.94 |
29.64 |
34.79 |
| Dividend Yield |
|
1.31% |
1.17% |
1.05% |
0.99% |
0.88% |
0.87% |
0.96% |
1.02% |
0.96% |
1.17% |
1.05% |
| Earnings Yield |
|
3.78% |
3.32% |
2.37% |
2.27% |
2.10% |
2.04% |
2.83% |
3.03% |
2.78% |
3.37% |
2.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
9.36 |
11.41 |
12.22 |
12.32 |
13.63 |
14.79 |
12.91 |
11.73 |
7.96 |
7.00 |
7.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.08 |
5.58 |
6.22 |
6.64 |
7.41 |
7.49 |
6.99 |
6.69 |
7.45 |
6.14 |
6.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.52 |
20.47 |
28.24 |
29.49 |
32.19 |
31.96 |
24.10 |
22.73 |
25.14 |
20.25 |
22.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.56 |
23.55 |
33.30 |
34.43 |
37.29 |
36.85 |
26.93 |
25.35 |
28.23 |
23.02 |
26.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
27.36 |
30.36 |
31.94 |
33.22 |
36.53 |
37.57 |
35.39 |
33.86 |
38.07 |
31.23 |
35.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.11 |
27.22 |
26.06 |
27.45 |
30.76 |
33.89 |
30.40 |
28.42 |
31.81 |
25.26 |
29.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
43.96 |
34.17 |
33.51 |
35.30 |
46.19 |
52.13 |
53.86 |
50.15 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
16.00 |
8.14 |
11.74 |
7.72 |
4.47 |
3.49 |
3.62 |
3.90 |
3.98 |
3.78 |
3.50 |
| Long-Term Debt to Equity |
|
12.51 |
6.37 |
11.16 |
7.03 |
4.23 |
3.30 |
3.42 |
3.86 |
3.59 |
3.47 |
3.28 |
| Financial Leverage |
|
-556.11 |
9.98 |
12.09 |
8.51 |
5.48 |
3.21 |
4.07 |
3.26 |
3.45 |
2.79 |
2.88 |
| Leverage Ratio |
|
-1,336.72 |
30.06 |
32.67 |
21.92 |
15.33 |
11.36 |
12.64 |
10.62 |
8.87 |
8.20 |
7.94 |
| Compound Leverage Factor |
|
-1,224.98 |
28.00 |
63.92 |
19.59 |
14.15 |
10.61 |
11.56 |
9.83 |
7.93 |
7.27 |
6.42 |
| Debt to Total Capital |
|
94.12% |
89.06% |
92.15% |
88.53% |
81.72% |
77.72% |
78.34% |
79.58% |
79.94% |
79.06% |
77.77% |
| Short-Term Debt to Total Capital |
|
20.54% |
19.43% |
4.57% |
7.93% |
4.39% |
4.17% |
4.20% |
0.72% |
7.94% |
6.46% |
4.77% |
| Long-Term Debt to Total Capital |
|
73.58% |
69.63% |
87.58% |
80.60% |
77.33% |
73.55% |
74.13% |
78.86% |
71.99% |
72.59% |
73.00% |
| 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 |
|
0.22% |
0.22% |
0.23% |
0.21% |
0.20% |
0.21% |
0.24% |
0.16% |
0.15% |
0.15% |
0.16% |
| Common Equity to Total Capital |
|
5.66% |
10.71% |
7.61% |
11.26% |
18.07% |
22.07% |
21.43% |
20.26% |
19.92% |
20.80% |
22.07% |
| Debt to EBITDA |
|
2.23 |
2.21 |
2.81 |
2.69 |
2.45 |
2.37 |
1.89 |
2.37 |
2.78 |
2.59 |
2.53 |
| Net Debt to EBITDA |
|
1.84 |
1.53 |
2.07 |
2.05 |
1.82 |
1.48 |
1.35 |
1.33 |
2.46 |
2.21 |
2.22 |
| Long-Term Debt to EBITDA |
|
1.74 |
1.73 |
2.67 |
2.45 |
2.31 |
2.24 |
1.79 |
2.35 |
2.51 |
2.38 |
2.37 |
| Debt to NOPAT |
|
3.29 |
3.28 |
3.18 |
3.03 |
2.77 |
2.78 |
2.77 |
3.53 |
4.22 |
3.99 |
3.95 |
| Net Debt to NOPAT |
|
2.72 |
2.28 |
2.34 |
2.30 |
2.06 |
1.74 |
1.98 |
1.98 |
3.73 |
3.40 |
3.48 |
| Long-Term Debt to NOPAT |
|
2.58 |
2.57 |
3.02 |
2.76 |
2.63 |
2.63 |
2.62 |
3.49 |
3.80 |
3.67 |
3.71 |
| Altman Z-Score |
|
3.33 |
3.56 |
3.74 |
4.28 |
4.80 |
4.87 |
4.59 |
4.17 |
3.72 |
3.22 |
3.57 |
| Noncontrolling Interest Sharing Ratio |
|
-155.56% |
3.45% |
3.94% |
2.48% |
1.69% |
1.26% |
1.55% |
1.11% |
0.87% |
0.80% |
0.88% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.95 |
1.00 |
1.19 |
1.20 |
1.25 |
1.28 |
1.20 |
1.73 |
1.03 |
1.04 |
1.07 |
| Quick Ratio |
|
0.49 |
0.60 |
0.67 |
0.68 |
0.70 |
0.80 |
0.68 |
1.13 |
0.51 |
0.55 |
0.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-188 |
417 |
270 |
371 |
124 |
31 |
-282 |
-188 |
-4,205 |
-4,046 |
-4,084 |
| Operating Cash Flow to CapEx |
|
1,098.46% |
1,537.04% |
830.43% |
264.71% |
1,331.58% |
1,244.19% |
1,378.38% |
568.75% |
1,209.09% |
1,101.75% |
739.34% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.55 |
0.00 |
0.00 |
0.00 |
2.14 |
0.00 |
-5.54 |
-3.42 |
-48.90 |
-36.78 |
-39.27 |
| Operating Cash Flow to Interest Expense |
|
13.47 |
0.00 |
0.00 |
0.00 |
13.09 |
0.00 |
10.00 |
4.96 |
9.28 |
11.42 |
4.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
12.25 |
0.00 |
0.00 |
0.00 |
12.10 |
0.00 |
9.27 |
4.09 |
8.51 |
10.38 |
3.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.82 |
0.76 |
0.79 |
0.81 |
0.81 |
0.77 |
0.79 |
0.75 |
0.69 |
0.69 |
0.71 |
| Accounts Receivable Turnover |
|
6.48 |
6.18 |
6.96 |
6.36 |
6.06 |
5.91 |
6.52 |
6.14 |
5.85 |
5.63 |
6.22 |
| Inventory Turnover |
|
4.70 |
5.32 |
5.29 |
5.66 |
5.90 |
6.66 |
6.38 |
6.49 |
6.25 |
6.46 |
5.73 |
| Fixed Asset Turnover |
|
10.95 |
10.55 |
10.82 |
10.84 |
10.90 |
10.89 |
10.98 |
10.79 |
10.66 |
10.68 |
10.79 |
| Accounts Payable Turnover |
|
6.19 |
5.15 |
6.59 |
6.71 |
6.57 |
5.59 |
6.40 |
6.09 |
6.07 |
5.25 |
6.51 |
| Days Sales Outstanding (DSO) |
|
56.31 |
59.04 |
52.48 |
57.35 |
60.21 |
61.78 |
56.00 |
59.46 |
62.37 |
64.86 |
58.68 |
| Days Inventory Outstanding (DIO) |
|
77.68 |
68.58 |
69.05 |
64.54 |
61.87 |
54.80 |
57.22 |
56.25 |
58.40 |
56.52 |
63.69 |
| Days Payable Outstanding (DPO) |
|
59.00 |
70.81 |
55.36 |
54.41 |
55.56 |
65.33 |
57.01 |
59.97 |
60.16 |
69.55 |
56.07 |
| Cash Conversion Cycle (CCC) |
|
74.99 |
56.82 |
66.17 |
67.48 |
66.51 |
51.26 |
56.21 |
55.74 |
60.61 |
51.84 |
66.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,341 |
4,877 |
5,191 |
5,617 |
5,793 |
5,479 |
5,933 |
6,329 |
10,597 |
10,237 |
10,455 |
| Invested Capital Turnover |
|
1.97 |
2.09 |
1.98 |
1.88 |
1.91 |
2.09 |
1.97 |
1.86 |
1.38 |
1.49 |
1.45 |
| Increase / (Decrease) in Invested Capital |
|
690 |
204 |
93 |
123 |
452 |
602 |
742 |
712 |
4,804 |
4,758 |
4,522 |
| Enterprise Value (EV) |
|
49,965 |
55,630 |
63,432 |
69,203 |
78,938 |
81,024 |
76,574 |
74,242 |
84,328 |
71,671 |
80,629 |
| Market Capitalization |
|
44,986 |
51,445 |
58,762 |
64,388 |
74,471 |
77,248 |
72,282 |
69,881 |
76,058 |
63,844 |
72,718 |
| Book Value per Share |
|
$2.17 |
$4.36 |
$3.13 |
$4.81 |
$7.95 |
$10.19 |
$9.83 |
$11.79 |
$13.97 |
$14.47 |
$15.36 |
| Tangible Book Value per Share |
|
($24.75) |
($23.69) |
($24.78) |
($22.82) |
($20.93) |
($18.38) |
($21.28) |
($19.37) |
($45.50) |
($44.99) |
($44.59) |
| Total Capital |
|
6,393 |
6,757 |
6,844 |
7,125 |
7,337 |
7,716 |
7,658 |
9,715 |
11,683 |
11,589 |
11,528 |
| Total Debt |
|
6,017 |
6,018 |
6,307 |
6,308 |
5,996 |
5,997 |
5,999 |
7,731 |
9,339 |
9,162 |
8,965 |
| Total Long-Term Debt |
|
4,704 |
4,705 |
5,994 |
5,743 |
5,674 |
5,675 |
5,677 |
7,661 |
8,411 |
8,413 |
8,415 |
| Net Debt |
|
4,965 |
4,170 |
4,654 |
4,800 |
4,452 |
3,760 |
4,274 |
4,345 |
8,253 |
7,810 |
7,892 |
| Capital Expenditures (CapEx) |
|
65 |
81 |
46 |
68 |
57 |
86 |
37 |
48 |
66 |
114 |
61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
147 |
-403 |
-304 |
111 |
61 |
-356 |
-265 |
114 |
186 |
-194 |
56 |
| Debt-free Net Working Capital (DFNWC) |
|
1,057 |
1,302 |
1,208 |
1,492 |
1,465 |
1,746 |
1,299 |
3,320 |
1,080 |
971 |
942 |
| Net Working Capital (NWC) |
|
-256 |
-11 |
895 |
927 |
1,143 |
1,424 |
977 |
3,250 |
152 |
222 |
392 |
| Net Nonoperating Expense (NNE) |
|
37 |
24 |
401 |
49 |
13 |
21 |
28 |
9.09 |
35 |
63 |
70 |
| Net Nonoperating Obligations (NNO) |
|
4,965 |
4,138 |
4,654 |
4,800 |
4,452 |
3,760 |
4,274 |
4,345 |
8,253 |
7,810 |
7,892 |
| Total Depreciation and Amortization (D&A) |
|
86 |
85 |
83 |
83 |
84 |
86 |
81 |
86 |
115 |
143 |
143 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.49% |
-4.04% |
-2.98% |
1.07% |
0.57% |
-3.29% |
-2.42% |
1.03% |
1.64% |
-1.66% |
0.47% |
| Debt-free Net Working Capital to Revenue |
|
10.75% |
13.05% |
11.85% |
14.32% |
13.75% |
16.14% |
11.86% |
29.93% |
9.55% |
8.31% |
7.94% |
| Net Working Capital to Revenue |
|
-2.60% |
-0.11% |
8.78% |
8.90% |
10.73% |
13.16% |
8.92% |
29.30% |
1.34% |
1.90% |
3.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.78 |
$3.58 |
($0.23) |
$2.65 |
$3.36 |
$3.67 |
$2.58 |
$3.08 |
$3.37 |
$3.90 |
$2.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
166.70M |
167M |
166.30M |
166.90M |
167.10M |
166.80M |
166.90M |
166.80M |
166.60M |
166.60M |
165.80M |
| Adjusted Diluted Earnings per Share |
|
$2.70 |
$3.47 |
($0.23) |
$2.60 |
$3.29 |
$3.57 |
$2.53 |
$3.04 |
$3.33 |
$3.85 |
$2.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
171.70M |
172.10M |
166.30M |
170.30M |
170.90M |
170.80M |
169.80M |
168.80M |
169M |
169M |
168M |
| 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 |
|
165.97M |
166.13M |
166.79M |
166.84M |
167.12M |
166.94M |
166.92M |
166.60M |
166.55M |
165.66M |
166.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
502 |
621 |
363 |
494 |
576 |
633 |
460 |
524 |
599 |
712 |
438 |
| Normalized NOPAT Margin |
|
19.64% |
21.82% |
15.21% |
18.80% |
20.64% |
21.03% |
18.18% |
18.95% |
19.91% |
21.08% |
16.14% |
| Pre Tax Income Margin |
|
23.16% |
24.89% |
-3.77% |
22.07% |
24.91% |
26.15% |
21.64% |
24.59% |
24.09% |
25.44% |
16.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.19 |
0.00 |
0.00 |
0.00 |
12.98 |
0.00 |
11.73 |
13.36 |
9.43 |
8.82 |
5.24 |
| NOPAT to Interest Expense |
|
9.47 |
0.00 |
0.00 |
0.00 |
9.93 |
0.00 |
9.01 |
9.53 |
6.97 |
6.48 |
4.21 |
| EBIT Less CapEx to Interest Expense |
|
10.96 |
0.00 |
0.00 |
0.00 |
12.00 |
0.00 |
11.00 |
12.49 |
8.66 |
7.78 |
4.65 |
| NOPAT Less CapEx to Interest Expense |
|
8.24 |
0.00 |
0.00 |
0.00 |
8.95 |
0.00 |
8.29 |
8.66 |
6.20 |
5.44 |
3.63 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.98% |
34.66% |
43.52% |
42.41% |
40.84% |
41.59% |
32.99% |
32.85% |
33.68% |
33.94% |
35.88% |
| Augmented Payout Ratio |
|
78.32% |
34.66% |
93.84% |
79.85% |
58.39% |
41.59% |
32.99% |
32.85% |
33.68% |
33.94% |
35.88% |