Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.82% |
-10.63% |
5.88% |
18.90% |
0.13% |
-4.36% |
4.76% |
10.55% |
20.20% |
4.53% |
-0.40% |
EBITDA Growth |
|
-5.46% |
-16.60% |
18.50% |
29.03% |
8.13% |
-8.67% |
31.45% |
-21.06% |
66.79% |
23.49% |
7.86% |
EBIT Growth |
|
-5.41% |
-19.31% |
19.17% |
28.51% |
11.66% |
-15.17% |
37.57% |
-25.13% |
74.04% |
26.05% |
10.12% |
NOPAT Growth |
|
-1.30% |
-19.20% |
32.50% |
5.42% |
35.18% |
-14.22% |
37.63% |
19.24% |
4.46% |
26.20% |
15.71% |
Net Income Growth |
|
-2.77% |
-20.28% |
21.88% |
7.87% |
43.70% |
-21.16% |
45.29% |
-24.65% |
58.30% |
36.54% |
24.15% |
EPS Growth |
|
1.46% |
-15.50% |
23.09% |
8.00% |
47.77% |
-19.97% |
44.17% |
-24.42% |
58.97% |
36.16% |
24.18% |
Operating Cash Flow Growth |
|
-1.78% |
-11.18% |
7.42% |
22.77% |
8.36% |
19.70% |
24.34% |
-5.18% |
22.04% |
13.57% |
11.58% |
Free Cash Flow Firm Growth |
|
8.43% |
0.65% |
-333.51% |
139.44% |
30.36% |
-254.27% |
158.30% |
-296.79% |
101.89% |
5,310.08% |
51.27% |
Invested Capital Growth |
|
-7.83% |
-12.52% |
101.03% |
-2.18% |
-2.28% |
47.17% |
2.04% |
41.16% |
12.27% |
-1.44% |
1.31% |
Revenue Q/Q Growth |
|
-2.91% |
-1.62% |
4.69% |
2.30% |
-0.94% |
-3.66% |
5.89% |
1.46% |
5.00% |
0.46% |
0.28% |
EBITDA Q/Q Growth |
|
-4.72% |
1.63% |
7.46% |
4.09% |
0.75% |
-4.04% |
9.86% |
-17.96% |
30.04% |
1.34% |
1.19% |
EBIT Q/Q Growth |
|
-5.44% |
2.47% |
6.01% |
5.37% |
1.35% |
-7.17% |
12.50% |
-22.00% |
36.55% |
1.11% |
1.46% |
NOPAT Q/Q Growth |
|
-28.09% |
7.93% |
18.60% |
-1.09% |
2.43% |
-6.14% |
16.34% |
2.15% |
5.65% |
-7.28% |
3.79% |
Net Income Q/Q Growth |
|
-10.72% |
8.37% |
5.52% |
5.99% |
5.00% |
-10.07% |
13.93% |
-22.22% |
38.59% |
2.74% |
4.08% |
EPS Q/Q Growth |
|
-9.13% |
8.87% |
5.69% |
6.10% |
6.05% |
-9.92% |
13.81% |
-22.21% |
38.75% |
2.73% |
4.23% |
Operating Cash Flow Q/Q Growth |
|
0.13% |
-5.17% |
0.39% |
13.04% |
-3.24% |
7.39% |
-3.25% |
8.91% |
10.85% |
1.57% |
6.49% |
Free Cash Flow Firm Q/Q Growth |
|
-22.39% |
22.37% |
-17.28% |
157.98% |
-6.06% |
6.72% |
-38.99% |
-335.11% |
101.83% |
0.70% |
-11.57% |
Invested Capital Q/Q Growth |
|
-3.48% |
-8.05% |
3.27% |
-5.94% |
-4.50% |
-5.16% |
4.73% |
19.94% |
-0.62% |
-1.84% |
6.43% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
24.04% |
22.33% |
24.19% |
24.92% |
25.36% |
24.85% |
33.06% |
33.49% |
33.72% |
35.76% |
36.85% |
EBITDA Margin |
|
14.70% |
13.71% |
15.35% |
16.66% |
17.99% |
17.18% |
21.55% |
15.39% |
21.36% |
25.23% |
27.32% |
Operating Margin |
|
11.86% |
10.47% |
12.81% |
13.49% |
14.51% |
12.76% |
17.21% |
17.70% |
16.13% |
19.13% |
20.45% |
EBIT Margin |
|
12.20% |
11.01% |
12.40% |
13.40% |
14.94% |
13.25% |
17.40% |
11.79% |
17.07% |
20.58% |
22.75% |
Profit (Net Income) Margin |
|
7.97% |
7.11% |
8.18% |
7.42% |
10.65% |
8.78% |
12.18% |
8.30% |
10.93% |
14.27% |
17.79% |
Tax Burden Percent |
|
70.70% |
72.41% |
74.05% |
62.35% |
78.23% |
79.79% |
77.74% |
81.54% |
77.75% |
79.14% |
86.00% |
Interest Burden Percent |
|
92.36% |
89.09% |
89.11% |
88.84% |
91.11% |
83.02% |
89.99% |
86.35% |
82.36% |
87.65% |
90.94% |
Effective Tax Rate |
|
29.30% |
27.59% |
25.95% |
37.65% |
21.77% |
20.21% |
22.26% |
18.46% |
22.25% |
20.86% |
14.00% |
Return on Invested Capital (ROIC) |
|
19.18% |
17.24% |
16.26% |
12.98% |
17.94% |
12.60% |
14.41% |
14.11% |
11.86% |
14.26% |
15.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
35.25% |
-18.18% |
8.76% |
9.16% |
14.74% |
8.72% |
11.53% |
1.28% |
8.95% |
12.52% |
16.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.98% |
-0.57% |
3.72% |
6.09% |
7.83% |
7.10% |
9.43% |
1.13% |
9.84% |
11.12% |
11.80% |
Return on Equity (ROE) |
|
17.21% |
16.67% |
19.98% |
19.07% |
25.78% |
19.69% |
23.84% |
15.24% |
21.71% |
25.38% |
27.41% |
Cash Return on Invested Capital (CROIC) |
|
27.33% |
30.60% |
-50.86% |
15.19% |
20.25% |
-25.57% |
12.39% |
-20.02% |
0.30% |
15.70% |
14.32% |
Operating Return on Assets (OROA) |
|
12.14% |
10.29% |
10.83% |
12.44% |
13.01% |
9.69% |
12.41% |
8.08% |
11.64% |
13.84% |
15.36% |
Return on Assets (ROA) |
|
7.92% |
6.64% |
7.15% |
6.89% |
9.27% |
6.42% |
8.68% |
5.69% |
7.45% |
9.60% |
12.02% |
Return on Common Equity (ROCE) |
|
17.20% |
16.66% |
19.97% |
19.05% |
25.75% |
19.66% |
23.79% |
15.22% |
21.68% |
25.36% |
27.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.84% |
17.64% |
18.70% |
18.11% |
25.58% |
19.31% |
20.80% |
14.88% |
20.18% |
23.57% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,066 |
861 |
1,141 |
1,203 |
1,626 |
1,395 |
1,920 |
2,289 |
2,391 |
3,017 |
3,492 |
NOPAT Margin |
|
8.38% |
7.58% |
9.48% |
8.41% |
11.35% |
10.18% |
13.38% |
14.43% |
12.54% |
15.14% |
17.59% |
Net Nonoperating Expense Percent (NNEP) |
|
-16.07% |
35.42% |
7.50% |
3.82% |
3.21% |
3.87% |
2.88% |
12.83% |
2.91% |
1.73% |
-0.43% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
15.20% |
Cost of Revenue to Revenue |
|
75.96% |
77.67% |
75.81% |
75.08% |
74.64% |
75.15% |
66.94% |
66.51% |
66.28% |
64.24% |
63.15% |
SG&A Expenses to Revenue |
|
12.15% |
11.97% |
11.74% |
11.47% |
10.78% |
12.10% |
16.61% |
15.79% |
17.59% |
16.63% |
16.40% |
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 |
|
12.19% |
11.87% |
11.39% |
11.44% |
10.84% |
12.09% |
15.85% |
15.79% |
17.59% |
16.63% |
16.40% |
Earnings before Interest and Taxes (EBIT) |
|
1,551 |
1,251 |
1,491 |
1,916 |
2,140 |
1,815 |
2,497 |
1,869 |
3,254 |
4,101 |
4,516 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,868 |
1,558 |
1,846 |
2,382 |
2,576 |
2,353 |
3,092 |
2,441 |
4,072 |
5,028 |
5,423 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.70 |
2.78 |
3.60 |
3.20 |
3.37 |
3.55 |
4.50 |
3.45 |
4.78 |
5.39 |
6.52 |
Price to Tangible Book Value (P/TBV) |
|
11.99 |
16.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.08 |
1.12 |
1.58 |
1.31 |
1.40 |
1.61 |
2.64 |
1.92 |
2.59 |
3.26 |
4.50 |
Price to Earnings (P/E) |
|
13.60 |
15.76 |
19.27 |
17.67 |
13.19 |
18.38 |
21.66 |
23.18 |
23.71 |
22.86 |
25.28 |
Dividend Yield |
|
2.39% |
2.67% |
1.81% |
1.94% |
2.02% |
2.04% |
1.25% |
1.86% |
1.77% |
1.20% |
0.96% |
Earnings Yield |
|
7.35% |
6.34% |
5.19% |
5.66% |
7.58% |
5.44% |
4.62% |
4.31% |
4.22% |
4.37% |
3.96% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.62 |
2.75 |
2.46 |
2.41 |
2.58 |
2.20 |
3.19 |
2.14 |
2.83 |
3.52 |
4.36 |
Enterprise Value to Revenue (EV/Rev) |
|
1.10 |
1.13 |
1.92 |
1.54 |
1.61 |
2.12 |
2.99 |
2.56 |
3.17 |
3.71 |
4.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.49 |
8.22 |
12.49 |
9.26 |
8.97 |
12.35 |
13.86 |
16.65 |
14.83 |
14.71 |
18.09 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.02 |
10.23 |
15.47 |
11.51 |
10.80 |
16.01 |
17.17 |
21.74 |
18.56 |
18.03 |
21.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.13 |
14.87 |
20.22 |
18.34 |
14.21 |
20.83 |
22.33 |
17.75 |
25.25 |
24.51 |
28.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.26 |
10.57 |
17.73 |
13.81 |
13.35 |
14.03 |
16.65 |
16.64 |
20.26 |
21.85 |
25.97 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.21 |
8.38 |
0.00 |
15.67 |
12.59 |
0.00 |
25.98 |
0.00 |
982.79 |
22.25 |
30.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.58 |
0.66 |
1.11 |
0.85 |
1.19 |
1.36 |
0.78 |
1.30 |
1.21 |
0.87 |
0.68 |
Long-Term Debt to Equity |
|
0.53 |
0.58 |
0.92 |
0.74 |
1.09 |
1.23 |
0.78 |
1.10 |
0.85 |
0.59 |
0.55 |
Financial Leverage |
|
-0.06 |
0.03 |
0.43 |
0.67 |
0.53 |
0.81 |
0.82 |
0.88 |
1.10 |
0.89 |
0.74 |
Leverage Ratio |
|
2.17 |
2.51 |
2.80 |
2.77 |
2.78 |
3.07 |
2.75 |
2.68 |
2.91 |
2.64 |
2.28 |
Compound Leverage Factor |
|
2.01 |
2.24 |
2.49 |
2.46 |
2.53 |
2.55 |
2.47 |
2.31 |
2.40 |
2.32 |
2.07 |
Debt to Total Capital |
|
36.59% |
39.70% |
52.71% |
45.80% |
54.36% |
57.55% |
43.90% |
56.44% |
54.85% |
46.64% |
40.41% |
Short-Term Debt to Total Capital |
|
2.77% |
4.76% |
9.05% |
5.90% |
4.49% |
5.51% |
0.02% |
8.48% |
16.43% |
15.03% |
7.80% |
Long-Term Debt to Total Capital |
|
33.82% |
34.93% |
43.65% |
39.90% |
49.87% |
52.04% |
43.88% |
47.96% |
38.42% |
31.61% |
32.62% |
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 |
|
0.04% |
0.05% |
0.05% |
0.05% |
0.05% |
0.10% |
0.10% |
0.06% |
0.05% |
0.04% |
0.04% |
Common Equity to Total Capital |
|
63.37% |
60.26% |
47.24% |
54.15% |
45.59% |
42.35% |
55.99% |
43.50% |
45.10% |
53.32% |
59.55% |
Debt to EBITDA |
|
1.58 |
1.93 |
3.18 |
2.08 |
2.76 |
3.60 |
2.13 |
4.70 |
3.08 |
2.10 |
1.71 |
Net Debt to EBITDA |
|
0.12 |
0.05 |
2.22 |
1.39 |
1.16 |
2.95 |
1.63 |
4.15 |
2.70 |
1.78 |
1.63 |
Long-Term Debt to EBITDA |
|
1.46 |
1.70 |
2.63 |
1.81 |
2.53 |
3.25 |
2.13 |
4.00 |
2.16 |
1.42 |
1.38 |
Debt to NOPAT |
|
2.77 |
3.50 |
5.15 |
4.12 |
4.37 |
6.07 |
3.43 |
5.02 |
5.25 |
3.50 |
2.66 |
Net Debt to NOPAT |
|
0.21 |
0.10 |
3.60 |
2.74 |
1.84 |
4.98 |
2.62 |
4.43 |
4.59 |
2.96 |
2.53 |
Long-Term Debt to NOPAT |
|
2.56 |
3.08 |
4.26 |
3.59 |
4.01 |
5.49 |
3.43 |
4.26 |
3.68 |
2.37 |
2.15 |
Altman Z-Score |
|
4.03 |
3.79 |
3.30 |
3.75 |
3.58 |
3.04 |
4.19 |
3.05 |
3.26 |
4.30 |
5.65 |
Noncontrolling Interest Sharing Ratio |
|
0.06% |
0.07% |
0.09% |
0.10% |
0.10% |
0.17% |
0.20% |
0.16% |
0.12% |
0.09% |
0.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.32 |
2.20 |
1.41 |
1.59 |
2.43 |
1.60 |
1.81 |
2.06 |
0.88 |
0.93 |
1.19 |
Quick Ratio |
|
1.66 |
1.66 |
0.92 |
1.04 |
1.84 |
0.91 |
1.06 |
0.59 |
0.47 |
0.49 |
0.64 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,518 |
1,528 |
-3,569 |
1,407 |
1,835 |
-2,830 |
1,650 |
-3,247 |
61 |
3,324 |
3,202 |
Operating Cash Flow to CapEx |
|
695.98% |
927.19% |
687.76% |
963.11% |
1,165.10% |
1,004.12% |
3,712.14% |
1,280.46% |
810.86% |
865.45% |
936.97% |
Free Cash Flow to Firm to Interest Expense |
|
12.82 |
11.19 |
-21.97 |
6.58 |
9.65 |
-9.19 |
6.60 |
-12.72 |
0.11 |
6.56 |
7.83 |
Operating Cash Flow to Interest Expense |
|
11.51 |
8.87 |
8.01 |
7.47 |
9.10 |
6.72 |
10.30 |
9.57 |
5.19 |
6.68 |
9.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.86 |
7.91 |
6.84 |
6.69 |
8.32 |
6.05 |
10.02 |
8.82 |
4.55 |
5.91 |
8.25 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.99 |
0.93 |
0.87 |
0.93 |
0.87 |
0.73 |
0.71 |
0.69 |
0.68 |
0.67 |
0.68 |
Accounts Receivable Turnover |
|
7.31 |
7.07 |
6.83 |
7.02 |
6.70 |
6.87 |
7.11 |
7.01 |
7.38 |
7.00 |
6.87 |
Inventory Turnover |
|
7.23 |
7.13 |
6.70 |
6.77 |
6.48 |
5.65 |
4.74 |
4.90 |
4.93 |
4.50 |
4.46 |
Fixed Asset Turnover |
|
7.29 |
7.03 |
6.86 |
7.54 |
7.90 |
6.74 |
6.29 |
7.23 |
7.64 |
6.94 |
6.83 |
Accounts Payable Turnover |
|
8.24 |
8.30 |
7.81 |
7.86 |
7.52 |
8.15 |
6.91 |
6.21 |
6.68 |
6.33 |
6.09 |
Days Sales Outstanding (DSO) |
|
49.94 |
51.63 |
53.47 |
52.01 |
54.50 |
53.11 |
51.36 |
52.06 |
49.48 |
52.13 |
53.10 |
Days Inventory Outstanding (DIO) |
|
50.51 |
51.17 |
54.49 |
53.89 |
56.33 |
64.58 |
77.05 |
74.47 |
73.98 |
81.18 |
81.91 |
Days Payable Outstanding (DPO) |
|
44.31 |
43.99 |
46.73 |
46.41 |
48.55 |
44.77 |
52.82 |
58.81 |
54.64 |
57.63 |
59.95 |
Cash Conversion Cycle (CCC) |
|
56.14 |
58.81 |
61.23 |
59.49 |
62.29 |
72.92 |
75.59 |
67.73 |
68.83 |
75.68 |
75.06 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,329 |
4,661 |
9,371 |
9,166 |
8,958 |
13,183 |
13,452 |
18,988 |
21,318 |
21,012 |
22,509 |
Invested Capital Turnover |
|
2.29 |
2.27 |
1.71 |
1.54 |
1.58 |
1.24 |
1.08 |
0.98 |
0.95 |
0.94 |
0.89 |
Increase / (Decrease) in Invested Capital |
|
-453 |
-667 |
4,710 |
-205 |
-209 |
4,225 |
269 |
5,536 |
2,330 |
-306 |
290 |
Enterprise Value (EV) |
|
13,987 |
12,804 |
23,064 |
22,053 |
23,097 |
29,050 |
42,871 |
40,639 |
60,379 |
73,957 |
98,076 |
Market Capitalization |
|
13,762 |
12,718 |
18,954 |
18,747 |
20,102 |
22,094 |
37,817 |
30,499 |
49,387 |
65,017 |
89,249 |
Book Value per Share |
|
$36.81 |
$33.97 |
$39.51 |
$44.07 |
$46.47 |
$48.57 |
$65.07 |
$68.92 |
$80.49 |
$93.92 |
$107.08 |
Tangible Book Value per Share |
|
$8.28 |
$5.57 |
($19.77) |
($12.49) |
($9.94) |
($42.44) |
($24.65) |
($15.80) |
($68.22) |
($48.64) |
($34.33) |
Total Capital |
|
8,055 |
7,593 |
11,138 |
10,823 |
13,076 |
14,704 |
14,999 |
20,340 |
22,898 |
22,641 |
22,976 |
Total Debt |
|
2,947 |
3,014 |
5,870 |
4,957 |
7,108 |
8,462 |
6,585 |
11,480 |
12,559 |
10,560 |
9,285 |
Total Long-Term Debt |
|
2,724 |
2,652 |
4,862 |
4,319 |
6,521 |
7,652 |
6,582 |
9,756 |
8,796 |
7,157 |
7,494 |
Net Debt |
|
221 |
83 |
4,104 |
3,301 |
2,989 |
6,941 |
5,038 |
10,128 |
10,980 |
8,931 |
8,818 |
Capital Expenditures (CapEx) |
|
196 |
131 |
189 |
166 |
148 |
206 |
69 |
191 |
368 |
391 |
403 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,401 |
1,100 |
1,468 |
1,671 |
1,738 |
1,940 |
1,751 |
7,348 |
2,387 |
2,466 |
2,455 |
Debt-free Net Working Capital (DFNWC) |
|
3,315 |
3,204 |
2,392 |
2,526 |
5,108 |
2,696 |
2,523 |
7,912 |
2,862 |
2,888 |
2,922 |
Net Working Capital (NWC) |
|
3,092 |
2,842 |
1,384 |
1,888 |
4,521 |
1,886 |
2,520 |
6,187 |
-901 |
-515 |
1,131 |
Net Nonoperating Expense (NNE) |
|
53 |
54 |
157 |
141 |
101 |
192 |
173 |
973 |
308 |
173 |
-40 |
Net Nonoperating Obligations (NNO) |
|
221 |
83 |
4,104 |
3,301 |
2,989 |
6,941 |
5,038 |
10,128 |
10,980 |
8,931 |
8,818 |
Total Depreciation and Amortization (D&A) |
|
317 |
307 |
355 |
466 |
436 |
538 |
595 |
572 |
818 |
927 |
907 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
11.02% |
9.68% |
12.20% |
11.68% |
12.13% |
14.16% |
12.20% |
46.33% |
12.52% |
12.38% |
12.37% |
Debt-free Net Working Capital to Revenue |
|
26.08% |
28.20% |
19.89% |
17.66% |
35.67% |
19.68% |
17.59% |
49.88% |
15.01% |
14.49% |
14.72% |
Net Working Capital to Revenue |
|
24.32% |
25.02% |
11.50% |
13.20% |
31.57% |
13.77% |
17.57% |
39.01% |
-4.73% |
-2.58% |
5.70% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$7.08 |
$5.96 |
$7.37 |
$7.98 |
$11.63 |
$9.39 |
$13.54 |
$10.24 |
$16.23 |
$22.13 |
$27.52 |
Adjusted Weighted Average Basic Shares Outstanding |
|
138.42M |
133.90M |
133.13M |
132.36M |
128.44M |
128.56M |
129.10M |
128.40M |
128.43M |
128.60M |
126.68M |
Adjusted Diluted Earnings per Share |
|
$6.97 |
$5.89 |
$7.25 |
$7.83 |
$11.48 |
$9.29 |
$13.35 |
$10.09 |
$16.04 |
$21.84 |
$27.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
138.42M |
133.90M |
133.13M |
132.36M |
128.44M |
128.56M |
129.10M |
128.40M |
128.43M |
128.60M |
126.68M |
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 |
|
138.42M |
133.90M |
133.13M |
132.36M |
128.44M |
128.56M |
129.10M |
128.40M |
128.43M |
128.60M |
126.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,069 |
853 |
1,109 |
1,200 |
1,633 |
1,394 |
1,835 |
2,289 |
2,391 |
3,017 |
3,492 |
Normalized NOPAT Margin |
|
8.41% |
7.51% |
9.22% |
8.39% |
11.40% |
10.18% |
12.79% |
14.43% |
12.54% |
15.14% |
17.59% |
Pre Tax Income Margin |
|
11.27% |
9.81% |
11.05% |
11.90% |
13.61% |
11.00% |
15.66% |
10.18% |
14.06% |
18.04% |
20.69% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.10 |
9.17 |
9.18 |
8.96 |
11.25 |
5.89 |
9.99 |
7.32 |
5.67 |
8.10 |
11.04 |
NOPAT to Interest Expense |
|
9.00 |
6.31 |
7.02 |
5.62 |
8.55 |
4.53 |
7.68 |
8.97 |
4.17 |
5.96 |
8.54 |
EBIT Less CapEx to Interest Expense |
|
11.44 |
8.21 |
8.02 |
8.18 |
10.47 |
5.22 |
9.71 |
6.58 |
5.03 |
7.33 |
10.06 |
NOPAT Less CapEx to Interest Expense |
|
7.35 |
5.35 |
5.86 |
4.85 |
7.77 |
3.86 |
7.40 |
8.22 |
3.53 |
5.19 |
7.55 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.62% |
42.36% |
35.11% |
34.42% |
27.05% |
37.85% |
27.20% |
43.30% |
33.79% |
27.59% |
24.38% |
Augmented Payout Ratio |
|
175.47% |
115.13% |
69.47% |
70.32% |
83.44% |
55.82% |
39.73% |
78.25% |
48.06% |
39.26% |
74.38% |