| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
161,238,685.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
161,238,685.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.25% |
1.30% |
5.93% |
5.80% |
6.99% |
7.46% |
7.05% |
9.72% |
9.47% |
10.42% |
12.00% |
| EBITDA Growth |
|
19.61% |
33.41% |
35.21% |
25.18% |
12.16% |
9.95% |
10.70% |
24.20% |
23.20% |
5.23% |
42.03% |
| EBIT Growth |
|
30.44% |
42.15% |
65.36% |
38.84% |
17.78% |
12.25% |
14.23% |
30.01% |
32.34% |
7.79% |
61.19% |
| NOPAT Growth |
|
32.53% |
44.72% |
78.94% |
40.29% |
18.84% |
14.62% |
29.44% |
32.43% |
36.89% |
7.37% |
78.42% |
| Net Income Growth |
|
46.42% |
55.74% |
81.07% |
40.72% |
19.64% |
12.23% |
22.60% |
26.56% |
27.29% |
4.94% |
77.44% |
| EPS Growth |
|
45.45% |
59.52% |
84.62% |
42.86% |
21.88% |
10.45% |
25.00% |
25.00% |
28.21% |
6.76% |
80.00% |
| Operating Cash Flow Growth |
|
51.46% |
107.91% |
4.63% |
16.19% |
20.31% |
11.12% |
86.68% |
41.64% |
65.42% |
8.21% |
-6.92% |
| Free Cash Flow Firm Growth |
|
109.01% |
-88.05% |
221.29% |
132.89% |
70.46% |
-3.80% |
64.43% |
132.79% |
142.76% |
71.98% |
35.87% |
| Invested Capital Growth |
|
-0.58% |
-5.36% |
-3.69% |
-1.44% |
-3.35% |
-3.67% |
-7.46% |
-8.96% |
-14.37% |
-13.97% |
-8.98% |
| Revenue Q/Q Growth |
|
1.27% |
13.01% |
-12.16% |
5.23% |
2.41% |
13.50% |
-12.48% |
7.86% |
2.18% |
14.48% |
-11.23% |
| EBITDA Q/Q Growth |
|
8.79% |
74.82% |
-54.33% |
44.12% |
-2.52% |
71.37% |
-54.02% |
61.70% |
-3.31% |
46.38% |
-37.94% |
| EBIT Q/Q Growth |
|
13.80% |
101.89% |
-63.56% |
65.84% |
-3.46% |
92.40% |
-62.92% |
88.74% |
-1.73% |
56.71% |
-44.54% |
| NOPAT Q/Q Growth |
|
14.31% |
108.84% |
-65.50% |
70.32% |
-3.17% |
101.43% |
-61.04% |
74.26% |
0.09% |
57.99% |
-35.25% |
| Net Income Q/Q Growth |
|
15.12% |
105.62% |
-63.34% |
62.16% |
-2.13% |
92.89% |
-59.95% |
67.39% |
-1.56% |
59.02% |
-32.28% |
| EPS Q/Q Growth |
|
14.29% |
109.38% |
-64.18% |
66.67% |
-2.50% |
89.74% |
-59.46% |
66.67% |
0.00% |
58.00% |
-31.65% |
| Operating Cash Flow Q/Q Growth |
|
51.07% |
30.87% |
-61.12% |
51.15% |
56.43% |
20.87% |
-34.68% |
14.68% |
82.69% |
-20.93% |
-43.81% |
| Free Cash Flow Firm Q/Q Growth |
|
69.29% |
193.65% |
-53.05% |
-0.22% |
23.92% |
65.72% |
-19.75% |
41.26% |
29.22% |
17.40% |
-36.60% |
| Invested Capital Q/Q Growth |
|
-2.68% |
-1.26% |
0.73% |
1.82% |
-4.56% |
-1.58% |
-3.23% |
0.17% |
-10.23% |
-1.13% |
2.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.00% |
52.51% |
46.66% |
48.36% |
48.16% |
53.48% |
47.38% |
50.61% |
50.19% |
54.23% |
49.04% |
| EBITDA Margin |
|
14.69% |
22.73% |
11.82% |
16.18% |
15.40% |
23.26% |
12.22% |
18.32% |
17.34% |
22.17% |
15.49% |
| Operating Margin |
|
10.62% |
19.08% |
8.13% |
12.70% |
11.99% |
20.18% |
9.22% |
15.54% |
14.95% |
20.14% |
12.72% |
| EBIT Margin |
|
10.74% |
19.18% |
7.96% |
12.54% |
11.82% |
20.04% |
8.49% |
14.86% |
14.29% |
19.56% |
12.22% |
| Profit (Net Income) Margin |
|
8.96% |
16.30% |
6.80% |
10.48% |
10.02% |
17.03% |
7.79% |
12.09% |
11.65% |
16.18% |
12.34% |
| Tax Burden Percent |
|
76.61% |
78.82% |
72.62% |
75.26% |
75.42% |
79.49% |
77.46% |
74.28% |
75.60% |
77.46% |
89.43% |
| Interest Burden Percent |
|
108.93% |
107.83% |
117.74% |
111.09% |
112.38% |
106.89% |
118.47% |
109.57% |
107.84% |
106.81% |
112.96% |
| Effective Tax Rate |
|
23.39% |
21.18% |
27.38% |
24.74% |
24.58% |
20.51% |
22.54% |
25.72% |
24.40% |
22.54% |
10.57% |
| Return on Invested Capital (ROIC) |
|
18.38% |
33.67% |
13.43% |
21.89% |
21.84% |
40.09% |
18.36% |
30.05% |
32.45% |
46.66% |
35.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.45% |
32.24% |
12.51% |
20.96% |
20.95% |
39.21% |
17.84% |
29.59% |
32.20% |
46.21% |
34.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.76% |
-11.46% |
-4.37% |
-7.58% |
-8.41% |
-17.22% |
-7.80% |
-13.26% |
-16.11% |
-24.22% |
-17.83% |
| Return on Equity (ROE) |
|
12.61% |
22.21% |
9.06% |
14.31% |
13.43% |
22.87% |
10.56% |
16.79% |
16.35% |
22.44% |
17.34% |
| Cash Return on Invested Capital (CROIC) |
|
17.50% |
25.11% |
24.83% |
23.96% |
27.64% |
29.74% |
35.09% |
38.34% |
48.94% |
49.85% |
48.30% |
| Operating Return on Assets (OROA) |
|
10.26% |
17.73% |
7.68% |
12.14% |
11.29% |
18.65% |
8.33% |
14.58% |
13.91% |
18.93% |
12.67% |
| Return on Assets (ROA) |
|
8.56% |
15.07% |
6.57% |
10.15% |
9.57% |
15.85% |
7.64% |
11.87% |
11.34% |
15.66% |
12.80% |
| Return on Common Equity (ROCE) |
|
12.60% |
22.19% |
9.05% |
14.30% |
13.42% |
22.87% |
10.56% |
16.79% |
16.35% |
22.44% |
17.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.69% |
0.00% |
14.35% |
14.95% |
15.14% |
0.00% |
16.07% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
49 |
102 |
35 |
60 |
58 |
117 |
45 |
79 |
79 |
125 |
81 |
| NOPAT Margin |
|
8.14% |
15.04% |
5.91% |
9.56% |
9.04% |
16.04% |
7.14% |
11.54% |
11.30% |
15.60% |
11.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.93% |
1.43% |
0.92% |
0.94% |
0.89% |
0.88% |
0.52% |
0.45% |
0.25% |
0.45% |
0.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.77% |
- |
- |
- |
6.05% |
2.41% |
4.09% |
4.00% |
6.13% |
4.05% |
| Cost of Revenue to Revenue |
|
52.00% |
47.49% |
53.34% |
51.64% |
51.84% |
46.52% |
52.62% |
49.39% |
49.81% |
45.77% |
50.96% |
| SG&A Expenses to Revenue |
|
13.68% |
11.22% |
13.27% |
12.30% |
11.90% |
10.46% |
12.57% |
12.04% |
10.94% |
11.09% |
12.14% |
| R&D to Revenue |
|
9.60% |
8.62% |
10.64% |
9.95% |
9.53% |
8.50% |
10.46% |
9.32% |
9.56% |
8.34% |
9.86% |
| Operating Expenses to Revenue |
|
37.38% |
33.43% |
38.52% |
35.66% |
36.18% |
33.30% |
38.16% |
35.07% |
35.24% |
34.09% |
36.32% |
| Earnings before Interest and Taxes (EBIT) |
|
64 |
130 |
47 |
78 |
76 |
146 |
54 |
102 |
100 |
157 |
87 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
88 |
154 |
70 |
101 |
99 |
169 |
78 |
126 |
121 |
178 |
110 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.04 |
4.51 |
4.04 |
4.65 |
4.92 |
4.42 |
4.28 |
4.70 |
4.70 |
5.51 |
6.73 |
| Price to Tangible Book Value (P/TBV) |
|
7.06 |
7.49 |
6.70 |
7.50 |
7.79 |
6.77 |
6.62 |
7.09 |
6.98 |
8.01 |
9.82 |
| Price to Revenue (P/Rev) |
|
2.77 |
3.28 |
2.87 |
3.37 |
3.60 |
3.29 |
3.07 |
3.38 |
3.39 |
3.98 |
4.64 |
| Price to Earnings (P/E) |
|
34.58 |
34.22 |
28.21 |
31.15 |
32.58 |
28.97 |
26.64 |
28.40 |
27.57 |
32.68 |
35.21 |
| Dividend Yield |
|
0.98% |
0.87% |
1.02% |
0.90% |
0.86% |
0.96% |
1.05% |
1.02% |
1.08% |
0.97% |
0.86% |
| Earnings Yield |
|
2.89% |
2.92% |
3.54% |
3.21% |
3.07% |
3.45% |
3.75% |
3.52% |
3.63% |
3.06% |
2.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.71 |
6.87 |
6.01 |
7.09 |
8.05 |
7.49 |
7.30 |
8.28 |
9.30 |
11.53 |
13.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.52 |
2.99 |
2.59 |
3.08 |
3.27 |
2.94 |
2.73 |
3.03 |
2.99 |
3.57 |
4.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.16 |
19.35 |
16.25 |
18.57 |
19.59 |
17.31 |
16.06 |
17.30 |
16.88 |
19.82 |
22.85 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.35 |
25.96 |
21.43 |
24.00 |
25.07 |
21.91 |
20.27 |
21.60 |
20.46 |
24.39 |
27.70 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
33.67 |
34.09 |
27.99 |
31.29 |
32.64 |
28.25 |
25.65 |
27.25 |
25.65 |
30.62 |
33.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.05 |
20.09 |
17.58 |
20.50 |
21.00 |
18.51 |
15.70 |
16.63 |
14.37 |
17.23 |
21.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
32.55 |
26.61 |
23.75 |
29.39 |
28.61 |
24.70 |
19.98 |
20.58 |
17.54 |
21.40 |
27.26 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.33 |
-0.36 |
-0.35 |
-0.36 |
-0.40 |
-0.44 |
-0.44 |
-0.45 |
-0.50 |
-0.52 |
-0.52 |
| Leverage Ratio |
|
1.58 |
1.56 |
1.53 |
1.51 |
1.51 |
1.51 |
1.47 |
1.46 |
1.47 |
1.47 |
1.44 |
| Compound Leverage Factor |
|
1.72 |
1.68 |
1.80 |
1.68 |
1.70 |
1.61 |
1.75 |
1.60 |
1.59 |
1.57 |
1.63 |
| 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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.12% |
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 |
|
99.88% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.70 |
7.23 |
7.05 |
8.05 |
8.24 |
7.95 |
8.03 |
8.67 |
8.55 |
9.51 |
11.95 |
| Noncontrolling Interest Sharing Ratio |
|
0.13% |
0.06% |
0.06% |
0.06% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.19 |
1.28 |
1.25 |
1.32 |
1.35 |
1.53 |
1.44 |
1.48 |
1.52 |
1.54 |
1.60 |
| Quick Ratio |
|
1.02 |
1.13 |
1.02 |
1.09 |
1.16 |
1.33 |
1.29 |
1.30 |
1.33 |
1.40 |
1.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
55 |
161 |
76 |
76 |
94 |
155 |
125 |
176 |
227 |
267 |
169 |
| Operating Cash Flow to CapEx |
|
1,815.17% |
2,227.05% |
826.26% |
1,051.52% |
1,777.45% |
1,882.55% |
1,072.73% |
1,099.44% |
2,635.29% |
2,512.70% |
860.17% |
| 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 |
|
0.96 |
0.92 |
0.97 |
0.97 |
0.96 |
0.93 |
0.98 |
0.98 |
0.97 |
0.97 |
1.04 |
| Accounts Receivable Turnover |
|
14.76 |
10.55 |
14.31 |
14.66 |
14.37 |
10.51 |
14.20 |
13.70 |
13.99 |
10.46 |
13.58 |
| 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 |
|
4.46 |
4.54 |
4.67 |
4.82 |
4.98 |
5.16 |
5.31 |
5.48 |
5.69 |
5.94 |
6.16 |
| Accounts Payable Turnover |
|
10.53 |
10.79 |
10.38 |
10.98 |
10.06 |
10.89 |
10.96 |
11.14 |
10.15 |
10.72 |
10.93 |
| Days Sales Outstanding (DSO) |
|
24.73 |
34.60 |
25.50 |
24.90 |
25.41 |
34.72 |
25.71 |
26.63 |
26.09 |
34.91 |
26.88 |
| 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) |
|
34.66 |
33.84 |
35.17 |
33.25 |
36.27 |
33.52 |
33.31 |
32.75 |
35.95 |
34.04 |
33.39 |
| Cash Conversion Cycle (CCC) |
|
-9.93 |
0.77 |
-9.68 |
-8.35 |
-10.86 |
1.20 |
-7.61 |
-6.12 |
-9.86 |
0.87 |
-6.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,067 |
1,054 |
1,062 |
1,081 |
1,032 |
1,015 |
983 |
984 |
883 |
874 |
894 |
| Invested Capital Turnover |
|
2.26 |
2.24 |
2.27 |
2.29 |
2.42 |
2.50 |
2.57 |
2.60 |
2.87 |
2.99 |
3.09 |
| Increase / (Decrease) in Invested Capital |
|
-6.26 |
-60 |
-41 |
-16 |
-36 |
-39 |
-79 |
-97 |
-148 |
-142 |
-88 |
| Enterprise Value (EV) |
|
6,099 |
7,244 |
6,380 |
7,669 |
8,301 |
7,601 |
7,168 |
8,147 |
8,218 |
10,073 |
12,356 |
| Market Capitalization |
|
6,685 |
7,953 |
7,067 |
8,393 |
9,121 |
8,512 |
8,070 |
9,098 |
9,315 |
11,241 |
13,463 |
| Book Value per Share |
|
$10.06 |
$10.72 |
$10.62 |
$10.99 |
$11.28 |
$11.75 |
$11.54 |
$11.87 |
$12.16 |
$12.57 |
$12.41 |
| Tangible Book Value per Share |
|
$5.76 |
$6.46 |
$6.41 |
$6.81 |
$7.13 |
$7.67 |
$7.46 |
$7.87 |
$8.20 |
$8.64 |
$8.50 |
| Total Capital |
|
1,655 |
1,763 |
1,748 |
1,805 |
1,852 |
1,927 |
1,885 |
1,936 |
1,980 |
2,041 |
2,001 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-588 |
-709 |
-686 |
-724 |
-820 |
-912 |
-902 |
-952 |
-1,097 |
-1,168 |
-1,107 |
| Capital Expenditures (CapEx) |
|
5.75 |
6.13 |
6.42 |
7.63 |
7.06 |
8.06 |
9.24 |
10 |
7.88 |
6.53 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-294 |
-281 |
-243 |
-238 |
-288 |
-243 |
-275 |
-263 |
-295 |
-281 |
-245 |
| Debt-free Net Working Capital (DFNWC) |
|
104 |
170 |
136 |
173 |
205 |
323 |
247 |
277 |
323 |
361 |
349 |
| Net Working Capital (NWC) |
|
104 |
170 |
136 |
173 |
205 |
323 |
247 |
277 |
323 |
361 |
349 |
| Net Nonoperating Expense (NNE) |
|
-4.92 |
-8.54 |
-5.33 |
-5.77 |
-6.27 |
-7.16 |
-4.13 |
-3.80 |
-2.43 |
-4.68 |
-6.89 |
| Net Nonoperating Obligations (NNO) |
|
-588 |
-709 |
-686 |
-724 |
-820 |
-912 |
-902 |
-952 |
-1,097 |
-1,168 |
-1,107 |
| Total Depreciation and Amortization (D&A) |
|
24 |
24 |
23 |
23 |
23 |
23 |
24 |
24 |
21 |
21 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.17% |
-11.60% |
-9.86% |
-9.56% |
-11.34% |
-9.40% |
-10.48% |
-9.79% |
-10.71% |
-9.94% |
-8.45% |
| Debt-free Net Working Capital to Revenue |
|
4.31% |
7.01% |
5.55% |
6.94% |
8.10% |
12.48% |
9.39% |
10.30% |
11.74% |
12.79% |
12.04% |
| Net Working Capital to Revenue |
|
4.31% |
7.01% |
5.55% |
6.94% |
8.10% |
12.48% |
9.39% |
10.30% |
11.74% |
12.79% |
12.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.33 |
$0.66 |
$0.25 |
$0.40 |
$0.39 |
$0.75 |
$0.30 |
$0.51 |
$0.50 |
$0.80 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
164.57M |
164.72M |
164.63M |
164.54M |
164.42M |
164.43M |
163.78M |
163.33M |
163.02M |
163.16M |
162.04M |
| Adjusted Diluted Earnings per Share |
|
$0.32 |
$0.67 |
$0.24 |
$0.40 |
$0.39 |
$0.74 |
$0.30 |
$0.50 |
$0.50 |
$0.79 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
165.41M |
165.66M |
165.63M |
165.51M |
165.85M |
165.80M |
164.91M |
164.35M |
164.40M |
164.94M |
163.70M |
| 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 |
|
164.41M |
164.10M |
164.31M |
164.23M |
163.95M |
163.30M |
163.05M |
162.82M |
162.35M |
161.24M |
161.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
51 |
102 |
36 |
61 |
61 |
119 |
49 |
82 |
81 |
128 |
85 |
| Normalized NOPAT Margin |
|
8.46% |
15.04% |
6.03% |
9.80% |
9.58% |
16.39% |
7.68% |
11.92% |
11.56% |
15.89% |
11.91% |
| Pre Tax Income Margin |
|
11.70% |
20.68% |
9.37% |
13.93% |
13.28% |
21.42% |
10.06% |
16.28% |
15.41% |
20.89% |
13.80% |
| 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 |
|
34.29% |
30.00% |
29.25% |
28.41% |
28.52% |
28.20% |
28.49% |
29.50% |
30.32% |
32.08% |
31.04% |
| Augmented Payout Ratio |
|
69.90% |
49.14% |
47.70% |
44.34% |
50.39% |
57.14% |
65.30% |
68.70% |
70.15% |
80.15% |
73.60% |