| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
222,900,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
222,900,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.86% |
3.94% |
9.27% |
-1.58% |
-1.60% |
-1.49% |
-7.72% |
-4.29% |
-0.94% |
1.24% |
6.68% |
| EBITDA Growth |
|
10.90% |
23.76% |
4.06% |
33.08% |
3.69% |
4.83% |
-76.88% |
-7.15% |
-5.18% |
0.14% |
5.82% |
| EBIT Growth |
|
14.84% |
29.33% |
-5.02% |
42.38% |
4.26% |
8.25% |
-104.85% |
-7.21% |
-7.78% |
-3.02% |
5.05% |
| NOPAT Growth |
|
11.62% |
19.26% |
-48.31% |
39.96% |
9.15% |
7.28% |
-50.14% |
-8.04% |
-8.41% |
-1.87% |
3.34% |
| Net Income Growth |
|
11.44% |
28.61% |
-58.13% |
49.82% |
8.05% |
8.72% |
-363.11% |
-7.58% |
-14.71% |
-5.70% |
1.85% |
| EPS Growth |
|
11.35% |
28.78% |
-61.00% |
52.25% |
8.74% |
11.73% |
-402.56% |
-3.55% |
-11.61% |
0.00% |
4.29% |
| Operating Cash Flow Growth |
|
219.05% |
74.22% |
52.98% |
-170.59% |
-31.90% |
-13.79% |
-61.47% |
70.00% |
6.03% |
-10.92% |
283.33% |
| Free Cash Flow Firm Growth |
|
3,816.22% |
-229.53% |
88.86% |
205.66% |
-197.05% |
176.97% |
3,764.78% |
59.22% |
101.79% |
-74.77% |
-179.09% |
| Invested Capital Growth |
|
0.00% |
8.60% |
1.06% |
-2.09% |
0.00% |
0.57% |
-9.52% |
-5.62% |
1.95% |
2.82% |
10.56% |
| Revenue Q/Q Growth |
|
11.23% |
-4.68% |
-49.48% |
0.00% |
11.20% |
-4.57% |
-52.68% |
70.16% |
13.87% |
-2.69% |
0.00% |
| EBITDA Q/Q Growth |
|
56.54% |
-11.06% |
-54.01% |
0.00% |
21.97% |
-10.07% |
-89.86% |
725.97% |
18.08% |
-4.53% |
0.00% |
| EBIT Q/Q Growth |
|
75.97% |
-14.54% |
-61.00% |
0.00% |
28.86% |
-11.27% |
-101.75% |
4,781.82% |
19.61% |
-6.01% |
0.00% |
| NOPAT Q/Q Growth |
|
75.05% |
-13.05% |
-79.18% |
0.00% |
36.52% |
-14.54% |
-90.32% |
724.19% |
21.02% |
-3.32% |
0.00% |
| Net Income Q/Q Growth |
|
82.05% |
-12.27% |
-76.38% |
0.00% |
31.30% |
-11.73% |
-157.17% |
239.48% |
21.16% |
-2.40% |
0.00% |
| EPS Q/Q Growth |
|
85.59% |
-13.11% |
-78.21% |
0.00% |
32.54% |
-10.71% |
-159.00% |
238.14% |
21.47% |
1.01% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
530.59% |
66.42% |
0.67% |
-106.68% |
708.33% |
110.68% |
-55.01% |
-105.20% |
2,250.00% |
77.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
2,028.40% |
-104.28% |
93.88% |
0.00% |
-1,871.21% |
103.39% |
191.38% |
-8.36% |
-80.16% |
-55.11% |
0.00% |
| Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
-2.67% |
0.00% |
-0.04% |
-1.55% |
-12.44% |
9.52% |
7.98% |
-0.71% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.17% |
40.74% |
37.60% |
43.28% |
42.97% |
41.79% |
34.87% |
41.86% |
42.03% |
40.57% |
42.11% |
| EBITDA Margin |
|
16.71% |
15.59% |
14.19% |
16.05% |
17.61% |
16.59% |
3.56% |
17.26% |
17.90% |
17.56% |
17.12% |
| Operating Margin |
|
13.98% |
12.53% |
9.68% |
12.78% |
15.39% |
13.77% |
-0.51% |
13.98% |
14.68% |
14.18% |
13.77% |
| EBIT Margin |
|
13.98% |
12.53% |
9.68% |
12.78% |
14.81% |
13.77% |
-0.51% |
13.98% |
14.68% |
14.18% |
13.77% |
| Profit (Net Income) Margin |
|
10.20% |
9.39% |
4.39% |
9.49% |
11.20% |
10.36% |
-12.52% |
10.26% |
10.92% |
10.95% |
9.80% |
| Tax Burden Percent |
|
76.94% |
78.28% |
76.87% |
76.02% |
77.49% |
77.58% |
-2,710.00% |
75.30% |
76.59% |
80.40% |
74.47% |
| Interest Burden Percent |
|
94.86% |
95.70% |
59.03% |
97.64% |
97.61% |
96.98% |
-90.91% |
97.48% |
97.08% |
96.03% |
95.56% |
| Effective Tax Rate |
|
23.07% |
21.72% |
58.21% |
23.98% |
22.51% |
22.42% |
530.00% |
24.30% |
23.41% |
21.22% |
25.53% |
| Return on Invested Capital (ROIC) |
|
0.00% |
14.67% |
5.39% |
13.58% |
33.57% |
15.25% |
2.97% |
13.27% |
13.54% |
13.65% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
14.28% |
5.56% |
13.39% |
32.15% |
14.94% |
-4.65% |
13.03% |
13.28% |
13.47% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
10.25% |
3.64% |
8.49% |
19.90% |
8.78% |
-2.59% |
8.38% |
8.70% |
8.25% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
24.92% |
9.03% |
22.07% |
53.47% |
24.03% |
0.37% |
21.65% |
22.25% |
21.90% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
4.27% |
10.45% |
14.20% |
-174.82% |
12.52% |
22.15% |
16.85% |
8.39% |
7.59% |
-10.03% |
| Operating Return on Assets (OROA) |
|
0.00% |
10.70% |
7.41% |
10.54% |
12.34% |
11.45% |
-0.39% |
10.19% |
10.48% |
10.12% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
8.01% |
3.36% |
7.82% |
9.33% |
8.62% |
-9.66% |
7.48% |
7.79% |
7.81% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
24.40% |
8.84% |
21.56% |
52.27% |
23.48% |
0.36% |
21.15% |
21.76% |
21.43% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.73% |
0.00% |
18.20% |
19.12% |
19.56% |
0.00% |
16.14% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
524 |
456 |
95 |
419 |
572 |
489 |
47 |
390 |
472 |
456 |
403 |
| NOPAT Margin |
|
10.75% |
9.81% |
4.04% |
9.72% |
11.93% |
10.68% |
2.18% |
10.58% |
11.25% |
11.17% |
10.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.39% |
-0.17% |
0.20% |
1.42% |
0.32% |
7.62% |
0.24% |
0.27% |
0.19% |
0.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.67% |
- |
- |
- |
0.37% |
2.72% |
3.13% |
2.99% |
2.62% |
| Cost of Revenue to Revenue |
|
58.83% |
59.26% |
62.40% |
56.72% |
57.03% |
58.21% |
65.13% |
58.14% |
57.97% |
59.43% |
57.89% |
| SG&A Expenses to Revenue |
|
21.94% |
22.55% |
12.49% |
24.68% |
22.47% |
23.21% |
8.68% |
22.75% |
20.79% |
20.19% |
22.52% |
| R&D to Revenue |
|
2.26% |
2.33% |
4.35% |
2.53% |
2.32% |
2.30% |
4.53% |
2.77% |
2.53% |
2.60% |
2.88% |
| Operating Expenses to Revenue |
|
27.20% |
28.21% |
27.92% |
30.50% |
27.58% |
28.02% |
35.38% |
27.88% |
27.34% |
26.38% |
28.35% |
| Earnings before Interest and Taxes (EBIT) |
|
681 |
582 |
227 |
551 |
710 |
630 |
-11 |
515 |
616 |
579 |
541 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
814 |
724 |
333 |
692 |
844 |
759 |
77 |
636 |
751 |
717 |
673 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.86 |
4.41 |
4.30 |
3.80 |
3.97 |
4.08 |
3.58 |
3.41 |
3.04 |
2.96 |
| 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) |
|
1.91 |
1.66 |
2.13 |
1.88 |
1.63 |
1.71 |
1.75 |
1.58 |
1.65 |
1.51 |
0.00 |
| Price to Earnings (P/E) |
|
25.93 |
21.13 |
27.20 |
24.30 |
20.44 |
20.80 |
24.83 |
22.79 |
25.54 |
23.82 |
0.00 |
| Dividend Yield |
|
1.70% |
1.97% |
1.73% |
1.77% |
2.07% |
1.99% |
2.23% |
2.46% |
2.39% |
2.62% |
2.63% |
| Earnings Yield |
|
3.86% |
4.73% |
3.68% |
4.12% |
4.89% |
4.81% |
4.03% |
4.39% |
3.92% |
4.20% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.76 |
3.18 |
3.04 |
2.69 |
2.84 |
2.89 |
2.47 |
2.39 |
2.22 |
2.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.92 |
2.40 |
2.15 |
1.91 |
1.99 |
2.02 |
1.92 |
2.00 |
1.84 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
13.95 |
16.86 |
14.65 |
12.70 |
13.02 |
13.30 |
12.78 |
13.57 |
12.52 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
17.81 |
21.68 |
18.60 |
16.03 |
16.29 |
16.71 |
16.08 |
17.27 |
16.10 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
23.00 |
27.80 |
24.88 |
21.38 |
21.75 |
22.57 |
21.69 |
23.38 |
21.73 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
16.57 |
16.16 |
17.25 |
16.52 |
18.23 |
22.55 |
20.54 |
21.13 |
20.67 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
67.41 |
30.59 |
21.17 |
0.00 |
22.74 |
12.38 |
14.25 |
28.77 |
29.68 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.78 |
0.75 |
0.77 |
0.81 |
0.81 |
0.84 |
1.02 |
0.95 |
0.92 |
0.87 |
| Long-Term Debt to Equity |
|
0.00 |
0.71 |
0.72 |
0.73 |
0.73 |
0.77 |
0.70 |
0.79 |
0.76 |
0.74 |
0.78 |
| Financial Leverage |
|
0.00 |
0.72 |
0.66 |
0.63 |
0.62 |
0.59 |
0.56 |
0.64 |
0.66 |
0.61 |
0.67 |
| Leverage Ratio |
|
0.00 |
3.01 |
2.88 |
2.77 |
2.73 |
2.73 |
2.74 |
2.83 |
2.79 |
2.76 |
2.82 |
| Compound Leverage Factor |
|
0.00 |
2.88 |
1.70 |
2.70 |
2.67 |
2.64 |
-2.49 |
2.75 |
2.71 |
2.65 |
2.70 |
| Debt to Total Capital |
|
0.00% |
43.87% |
43.01% |
43.48% |
44.63% |
44.83% |
45.51% |
50.59% |
48.63% |
47.90% |
46.39% |
| Short-Term Debt to Total Capital |
|
0.00% |
4.29% |
2.17% |
2.16% |
4.45% |
2.35% |
7.35% |
11.76% |
9.37% |
9.23% |
4.78% |
| Long-Term Debt to Total Capital |
|
0.00% |
39.58% |
40.83% |
41.32% |
40.18% |
42.48% |
38.16% |
38.83% |
39.26% |
38.66% |
41.61% |
| 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% |
1.30% |
1.36% |
1.29% |
1.24% |
1.27% |
1.39% |
1.15% |
1.11% |
1.02% |
0.97% |
| Common Equity to Total Capital |
|
0.00% |
54.83% |
55.64% |
55.23% |
54.13% |
53.90% |
53.10% |
48.26% |
50.26% |
51.08% |
52.63% |
| Debt to EBITDA |
|
0.00 |
2.49 |
2.62 |
2.34 |
2.35 |
2.35 |
2.41 |
3.09 |
3.17 |
3.16 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
1.87 |
1.83 |
1.78 |
1.80 |
1.76 |
1.71 |
2.15 |
2.32 |
2.19 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.24 |
2.49 |
2.23 |
2.11 |
2.22 |
2.02 |
2.37 |
2.56 |
2.55 |
0.00 |
| Debt to NOPAT |
|
0.00 |
4.10 |
4.32 |
3.98 |
3.95 |
3.92 |
4.10 |
5.25 |
5.47 |
5.49 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
3.08 |
3.02 |
3.02 |
3.04 |
2.94 |
2.91 |
3.65 |
4.00 |
3.80 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.70 |
4.10 |
3.78 |
3.56 |
3.71 |
3.44 |
4.03 |
4.41 |
4.43 |
0.00 |
| Altman Z-Score |
|
0.00 |
3.80 |
3.83 |
3.95 |
3.79 |
3.85 |
3.83 |
3.47 |
3.44 |
3.38 |
2.74 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.09% |
2.09% |
2.28% |
2.24% |
2.31% |
2.46% |
2.30% |
2.20% |
2.13% |
2.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.48 |
1.47 |
1.55 |
1.49 |
1.58 |
1.31 |
1.35 |
1.42 |
1.47 |
1.61 |
| Quick Ratio |
|
0.00 |
0.96 |
0.91 |
0.97 |
0.96 |
1.00 |
0.87 |
0.91 |
0.96 |
1.00 |
1.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
12,664 |
-541 |
-33 |
694 |
-12,290 |
417 |
1,214 |
1,113 |
221 |
99 |
-880 |
| Operating Cash Flow to CapEx |
|
439.34% |
641.73% |
724.19% |
-23.44% |
309.32% |
516.11% |
0.00% |
-8.61% |
319.83% |
465.99% |
16.84% |
| Free Cash Flow to Firm to Interest Expense |
|
189.01 |
-8.46 |
-0.58 |
12.62 |
-198.23 |
6.22 |
21.30 |
19.87 |
3.56 |
1.52 |
-14.43 |
| Operating Cash Flow to Interest Expense |
|
8.00 |
13.94 |
15.75 |
-1.09 |
5.89 |
11.48 |
6.07 |
-0.32 |
6.24 |
10.54 |
0.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.18 |
11.77 |
13.58 |
-5.75 |
3.98 |
9.25 |
8.30 |
-4.05 |
4.29 |
8.28 |
-2.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.85 |
0.77 |
0.82 |
0.83 |
0.83 |
0.77 |
0.73 |
0.71 |
0.71 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
5.06 |
5.15 |
4.91 |
4.71 |
4.96 |
5.29 |
4.47 |
4.04 |
4.26 |
0.00 |
| Inventory Turnover |
|
0.00 |
4.68 |
4.60 |
4.38 |
4.55 |
4.63 |
4.90 |
4.13 |
4.06 |
4.15 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
5.52 |
4.79 |
5.16 |
4.98 |
5.14 |
4.58 |
4.37 |
4.27 |
4.28 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
2.55 |
2.35 |
2.45 |
2.42 |
2.43 |
2.34 |
2.23 |
2.19 |
2.22 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
72.20 |
70.90 |
74.32 |
77.54 |
73.54 |
69.01 |
81.59 |
90.27 |
85.74 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
77.94 |
79.31 |
83.33 |
80.21 |
78.82 |
74.56 |
88.30 |
90.01 |
88.02 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
143.30 |
155.53 |
149.13 |
151.14 |
150.46 |
155.67 |
163.57 |
167.02 |
164.14 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
6.84 |
-5.32 |
8.51 |
6.61 |
1.89 |
-12.10 |
6.32 |
13.26 |
9.62 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
12,591 |
12,255 |
12,867 |
12,862 |
12,663 |
11,088 |
12,144 |
13,113 |
13,020 |
13,427 |
| Invested Capital Turnover |
|
0.00 |
1.50 |
1.33 |
1.40 |
2.81 |
1.43 |
1.36 |
1.25 |
1.20 |
1.22 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-12,140 |
997 |
128 |
-275 |
12,862 |
72 |
-1,167 |
-723 |
251 |
357 |
1,283 |
| Enterprise Value (EV) |
|
0.00 |
34,796 |
38,966 |
39,093 |
34,616 |
35,942 |
32,015 |
30,034 |
31,357 |
28,943 |
29,307 |
| Market Capitalization |
|
34,251 |
29,956 |
34,543 |
34,167 |
29,521 |
30,903 |
27,712 |
24,817 |
25,821 |
23,723 |
23,984 |
| Book Value per Share |
|
$0.00 |
$32.91 |
$33.21 |
$33.86 |
$33.12 |
$33.38 |
$29.25 |
$30.52 |
$33.38 |
$34.56 |
$36.36 |
| Tangible Book Value per Share |
|
$0.00 |
($3.59) |
($2.31) |
($2.55) |
($2.33) |
($2.12) |
($3.56) |
($3.66) |
($2.47) |
($1.32) |
($0.04) |
| Total Capital |
|
0.00 |
14,137 |
14,077 |
14,377 |
14,349 |
14,449 |
12,777 |
14,354 |
15,076 |
15,270 |
15,397 |
| Total Debt |
|
0.00 |
6,202 |
6,054 |
6,251 |
6,404 |
6,477 |
5,815 |
7,262 |
7,332 |
7,314 |
7,143 |
| Total Long-Term Debt |
|
0.00 |
5,596 |
5,748 |
5,940 |
5,765 |
6,138 |
4,876 |
5,574 |
5,919 |
5,904 |
6,407 |
| Net Debt |
|
0.00 |
4,656 |
4,232 |
4,741 |
4,917 |
4,855 |
4,126 |
5,052 |
5,369 |
5,064 |
5,173 |
| Capital Expenditures (CapEx) |
|
122 |
139 |
124 |
256 |
118 |
149 |
-127 |
209 |
121 |
147 |
196 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1,776 |
1,115 |
1,804 |
2,006 |
1,934 |
1,124 |
1,859 |
2,216 |
2,113 |
2,129 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,058 |
2,683 |
3,039 |
3,198 |
3,256 |
2,482 |
3,752 |
3,841 |
4,021 |
3,753 |
| Net Working Capital (NWC) |
|
0.00 |
2,452 |
2,377 |
2,728 |
2,559 |
2,917 |
1,543 |
2,064 |
2,428 |
2,611 |
3,017 |
| Net Nonoperating Expense (NNE) |
|
27 |
20 |
-8.13 |
9.88 |
35 |
15 |
318 |
12 |
14 |
9.12 |
18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
4,656 |
4,232 |
4,741 |
4,917 |
4,691 |
4,126 |
5,052 |
5,369 |
5,064 |
5,173 |
| Total Depreciation and Amortization (D&A) |
|
133 |
142 |
106 |
141 |
134 |
129 |
88 |
121 |
135 |
138 |
132 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
9.82% |
6.86% |
9.92% |
11.08% |
10.73% |
7.09% |
11.86% |
14.17% |
13.47% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
16.91% |
16.52% |
16.72% |
17.67% |
18.06% |
15.66% |
23.93% |
24.56% |
25.63% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
13.56% |
14.63% |
15.01% |
14.14% |
16.18% |
9.74% |
13.16% |
15.52% |
16.64% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.80 |
$0.38 |
$1.70 |
$2.25 |
$2.01 |
($1.19) |
$1.63 |
$1.98 |
$2.01 |
$1.71 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
235.80M |
235.25M |
234.50M |
233.30M |
232M |
226.95M |
227M |
225.70M |
224.40M |
222.90M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.79 |
$0.39 |
$1.69 |
$2.24 |
$2.00 |
($1.18) |
$1.63 |
$1.98 |
$2.00 |
$1.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
235.80M |
235.25M |
234.50M |
233.30M |
232M |
226.95M |
227M |
225.70M |
224.40M |
222.90M |
| 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 |
|
0.00 |
235.80M |
235.25M |
234.50M |
233.30M |
232M |
226.95M |
227M |
225.70M |
224.40M |
222.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
524 |
456 |
159 |
419 |
572 |
489 |
-7.70 |
390 |
472 |
456 |
403 |
| Normalized NOPAT Margin |
|
10.75% |
9.81% |
6.77% |
9.72% |
11.93% |
10.68% |
-0.36% |
10.58% |
11.25% |
11.17% |
10.25% |
| Pre Tax Income Margin |
|
13.26% |
11.99% |
5.71% |
12.48% |
14.46% |
13.36% |
0.46% |
13.63% |
14.26% |
13.62% |
13.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.16 |
9.09 |
3.98 |
10.02 |
11.45 |
9.40 |
-0.19 |
9.20 |
9.94 |
8.91 |
8.87 |
| NOPAT to Interest Expense |
|
7.82 |
7.12 |
1.66 |
7.62 |
9.22 |
7.29 |
0.83 |
6.96 |
7.61 |
7.02 |
6.60 |
| EBIT Less CapEx to Interest Expense |
|
8.34 |
6.92 |
1.81 |
5.36 |
9.55 |
7.18 |
2.04 |
5.46 |
7.98 |
6.65 |
5.66 |
| NOPAT Less CapEx to Interest Expense |
|
6.00 |
4.95 |
-0.51 |
2.96 |
7.32 |
5.07 |
3.06 |
3.23 |
5.66 |
4.76 |
3.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
43.03% |
40.70% |
45.68% |
41.87% |
41.14% |
40.51% |
54.13% |
55.72% |
60.15% |
61.86% |
0.00% |
| Augmented Payout Ratio |
|
44.13% |
40.70% |
52.25% |
58.13% |
67.95% |
79.71% |
119.58% |
144.90% |
154.48% |
153.56% |
0.00% |