| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
185,900,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
185,900,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
147.83% |
134.49% |
107.79% |
-0.94% |
-3.73% |
9.67% |
4.12% |
8.20% |
11.30% |
5.41% |
11.37% |
| EBITDA Growth |
|
173.44% |
117.38% |
2,337.32% |
6.56% |
7.81% |
75.43% |
-11.47% |
11.54% |
5.37% |
65.87% |
11.57% |
| EBIT Growth |
|
123.85% |
165.74% |
961.14% |
11.87% |
4.81% |
20.33% |
-3.75% |
-5.83% |
2.49% |
-14.48% |
13.07% |
| NOPAT Growth |
|
125.76% |
149.52% |
976.04% |
16.29% |
6.84% |
21.33% |
-1.60% |
-6.35% |
18.27% |
-6.47% |
13.34% |
| Net Income Growth |
|
47.32% |
85.46% |
480.85% |
27.88% |
20.25% |
40.62% |
5.49% |
-1.17% |
25.26% |
-7.60% |
19.68% |
| EPS Growth |
|
-21.05% |
50.00% |
289.29% |
28.57% |
20.00% |
-3.33% |
3.77% |
-1.85% |
19.44% |
-8.62% |
20.00% |
| Operating Cash Flow Growth |
|
137.94% |
69.33% |
317.80% |
214.65% |
82.02% |
-45.30% |
25.64% |
-3.20% |
-16.01% |
38.32% |
42.92% |
| Free Cash Flow Firm Growth |
|
-9,238.58% |
-655.42% |
102.01% |
104.75% |
106.37% |
105.31% |
142.42% |
-61.89% |
-106.61% |
-111.68% |
-78.77% |
| Invested Capital Growth |
|
484.87% |
515.86% |
0.27% |
-2.77% |
-3.76% |
-2.41% |
-2.14% |
0.00% |
2.12% |
2.39% |
1.32% |
| Revenue Q/Q Growth |
|
-7.84% |
2.07% |
2.29% |
2.95% |
-10.43% |
16.28% |
-2.89% |
6.98% |
-7.87% |
10.13% |
2.59% |
| EBITDA Q/Q Growth |
|
-14.07% |
-26.93% |
23.39% |
1.79% |
-13.06% |
18.90% |
-15.87% |
0.65% |
30.54% |
-13.56% |
9.97% |
| EBIT Q/Q Growth |
|
-18.90% |
18.35% |
14.52% |
1.77% |
-24.02% |
35.87% |
-8.40% |
-0.42% |
-17.30% |
13.37% |
21.11% |
| NOPAT Q/Q Growth |
|
-18.22% |
17.94% |
21.25% |
-0.56% |
-24.87% |
33.95% |
-1.67% |
-5.36% |
-5.12% |
5.92% |
19.16% |
| Net Income Q/Q Growth |
|
-27.19% |
33.23% |
27.55% |
3.35% |
-31.53% |
55.79% |
-4.31% |
-3.18% |
-13.22% |
14.92% |
23.95% |
| EPS Q/Q Growth |
|
-28.57% |
100.00% |
-11.67% |
1.89% |
-33.33% |
61.11% |
-5.17% |
-3.64% |
-18.87% |
23.26% |
24.53% |
| Operating Cash Flow Q/Q Growth |
|
46.27% |
115.11% |
-63.00% |
170.27% |
-15.39% |
-35.35% |
-15.01% |
108.23% |
-26.59% |
6.47% |
-12.19% |
| Free Cash Flow Firm Q/Q Growth |
|
17.16% |
0.80% |
102.04% |
183.11% |
11.06% |
-17.33% |
-6.73% |
-55.49% |
-119.27% |
-46.05% |
269.48% |
| Invested Capital Q/Q Growth |
|
-0.10% |
-1.52% |
0.78% |
-1.94% |
-1.12% |
-0.14% |
1.07% |
0.20% |
0.97% |
0.13% |
0.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.38% |
47.42% |
48.38% |
47.86% |
45.69% |
45.23% |
46.16% |
46.01% |
46.09% |
47.18% |
45.59% |
| EBITDA Margin |
|
27.86% |
19.94% |
32.51% |
32.14% |
31.20% |
31.90% |
27.64% |
26.00% |
36.84% |
28.92% |
31.00% |
| Operating Margin |
|
14.30% |
16.41% |
18.68% |
18.42% |
15.62% |
18.13% |
17.09% |
15.90% |
14.49% |
14.71% |
17.62% |
| EBIT Margin |
|
14.27% |
16.54% |
18.52% |
18.31% |
15.53% |
18.15% |
17.12% |
15.94% |
14.30% |
14.72% |
17.38% |
| Profit (Net Income) Margin |
|
6.20% |
8.09% |
10.09% |
10.13% |
7.74% |
10.37% |
10.22% |
9.25% |
8.71% |
9.09% |
10.98% |
| Tax Burden Percent |
|
73.23% |
73.73% |
76.77% |
75.20% |
74.36% |
73.82% |
79.29% |
75.40% |
85.23% |
80.74% |
78.29% |
| Interest Burden Percent |
|
59.31% |
66.32% |
70.94% |
73.54% |
67.02% |
77.41% |
75.29% |
76.98% |
71.47% |
76.47% |
80.71% |
| Effective Tax Rate |
|
26.77% |
26.27% |
23.23% |
24.80% |
25.64% |
26.18% |
20.71% |
24.60% |
14.77% |
19.26% |
21.71% |
| Return on Invested Capital (ROIC) |
|
6.91% |
9.76% |
7.68% |
7.43% |
6.21% |
7.39% |
7.49% |
6.83% |
7.21% |
7.03% |
8.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.68% |
6.17% |
5.83% |
5.69% |
4.54% |
5.79% |
5.78% |
5.17% |
5.14% |
5.23% |
6.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.49% |
2.11% |
2.61% |
2.40% |
1.85% |
2.21% |
2.20% |
1.75% |
1.68% |
1.65% |
2.02% |
| Return on Equity (ROE) |
|
8.40% |
11.87% |
10.29% |
9.84% |
8.07% |
9.60% |
9.70% |
8.58% |
8.89% |
8.68% |
10.37% |
| Cash Return on Invested Capital (CROIC) |
|
-135.82% |
-136.59% |
6.27% |
9.64% |
10.80% |
9.81% |
9.43% |
7.21% |
5.38% |
4.99% |
6.25% |
| Operating Return on Assets (OROA) |
|
5.93% |
8.17% |
6.56% |
6.44% |
5.43% |
6.52% |
6.19% |
5.81% |
5.36% |
5.64% |
6.75% |
| Return on Assets (ROA) |
|
2.58% |
4.00% |
3.57% |
3.56% |
2.70% |
3.73% |
3.70% |
3.37% |
3.26% |
3.49% |
4.27% |
| Return on Common Equity (ROCE) |
|
7.78% |
11.01% |
9.36% |
8.96% |
7.35% |
8.76% |
8.86% |
7.85% |
8.14% |
7.96% |
9.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.40% |
0.00% |
6.74% |
7.10% |
7.27% |
0.00% |
7.92% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
107 |
126 |
153 |
152 |
114 |
153 |
150 |
142 |
135 |
143 |
170 |
| NOPAT Margin |
|
10.47% |
12.10% |
14.34% |
13.85% |
11.62% |
13.38% |
13.55% |
11.99% |
12.35% |
11.88% |
13.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.24% |
3.59% |
1.85% |
1.75% |
1.68% |
1.60% |
1.71% |
1.66% |
2.08% |
1.80% |
1.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.55% |
- |
- |
- |
1.94% |
1.88% |
1.75% |
1.66% |
1.78% |
2.07% |
| Cost of Revenue to Revenue |
|
53.62% |
52.58% |
51.62% |
52.14% |
54.31% |
54.77% |
53.84% |
53.99% |
53.91% |
52.82% |
54.41% |
| SG&A Expenses to Revenue |
|
19.95% |
18.97% |
18.61% |
19.03% |
18.11% |
16.59% |
18.49% |
18.74% |
19.93% |
21.62% |
17.35% |
| 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 |
|
32.08% |
31.01% |
29.70% |
29.44% |
30.07% |
27.10% |
29.06% |
28.80% |
31.60% |
33.76% |
27.97% |
| Earnings before Interest and Taxes (EBIT) |
|
146 |
172 |
197 |
201 |
153 |
207 |
190 |
189 |
156 |
177 |
215 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
284 |
208 |
346 |
352 |
306 |
364 |
306 |
308 |
403 |
348 |
383 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.28 |
2.39 |
2.75 |
2.72 |
2.85 |
3.17 |
3.51 |
3.61 |
3.67 |
3.42 |
3.17 |
| 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) |
|
3.64 |
3.26 |
3.29 |
3.32 |
3.55 |
3.87 |
4.28 |
4.45 |
4.44 |
4.15 |
3.78 |
| Price to Earnings (P/E) |
|
78.30 |
68.56 |
45.53 |
42.58 |
43.40 |
44.50 |
48.96 |
52.12 |
51.42 |
49.85 |
44.12 |
| Dividend Yield |
|
3.51% |
3.28% |
2.84% |
1.41% |
1.37% |
1.25% |
1.14% |
1.09% |
1.09% |
1.17% |
1.27% |
| Earnings Yield |
|
1.28% |
1.46% |
2.20% |
2.35% |
2.30% |
2.25% |
2.04% |
1.92% |
1.94% |
2.01% |
2.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.89 |
2.12 |
2.14 |
2.25 |
2.48 |
2.71 |
2.83 |
2.87 |
2.72 |
2.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.63 |
4.03 |
3.97 |
3.94 |
4.13 |
4.44 |
4.85 |
4.97 |
4.97 |
4.65 |
4.25 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
19.70 |
17.72 |
14.37 |
13.98 |
14.27 |
13.90 |
15.79 |
16.14 |
16.28 |
15.62 |
14.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.91 |
31.27 |
24.18 |
23.24 |
23.93 |
25.11 |
27.98 |
29.75 |
30.31 |
29.94 |
27.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
52.98 |
43.12 |
32.51 |
30.93 |
31.75 |
33.30 |
36.88 |
39.28 |
38.85 |
37.44 |
34.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.16 |
27.25 |
23.12 |
17.39 |
15.94 |
20.41 |
21.77 |
23.05 |
24.79 |
21.80 |
19.17 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
33.88 |
21.92 |
20.47 |
25.01 |
28.44 |
39.28 |
53.98 |
55.15 |
41.17 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.58 |
0.56 |
0.53 |
0.51 |
0.48 |
0.46 |
0.47 |
0.45 |
0.44 |
0.41 |
0.43 |
| Long-Term Debt to Equity |
|
0.57 |
0.56 |
0.53 |
0.50 |
0.48 |
0.46 |
0.45 |
0.43 |
0.42 |
0.38 |
0.37 |
| Financial Leverage |
|
0.41 |
0.34 |
0.45 |
0.42 |
0.41 |
0.38 |
0.38 |
0.34 |
0.33 |
0.32 |
0.31 |
| Leverage Ratio |
|
2.23 |
2.19 |
2.19 |
2.17 |
2.16 |
2.12 |
2.11 |
2.09 |
2.07 |
2.03 |
2.04 |
| Compound Leverage Factor |
|
1.32 |
1.45 |
1.55 |
1.60 |
1.44 |
1.64 |
1.59 |
1.61 |
1.48 |
1.55 |
1.65 |
| Debt to Total Capital |
|
36.65% |
35.93% |
34.68% |
33.59% |
32.62% |
31.71% |
31.77% |
30.99% |
30.64% |
28.94% |
29.91% |
| Short-Term Debt to Total Capital |
|
0.54% |
0.32% |
0.34% |
0.40% |
0.42% |
0.38% |
0.79% |
1.63% |
1.45% |
2.21% |
3.83% |
| Long-Term Debt to Total Capital |
|
36.11% |
35.60% |
34.33% |
33.19% |
32.20% |
31.33% |
30.98% |
29.36% |
29.20% |
26.73% |
26.09% |
| 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 |
|
5.78% |
5.73% |
5.79% |
5.79% |
5.82% |
5.88% |
5.82% |
5.72% |
5.76% |
5.81% |
5.54% |
| Common Equity to Total Capital |
|
57.57% |
58.34% |
59.53% |
60.62% |
61.56% |
62.41% |
62.41% |
63.29% |
63.60% |
65.25% |
64.54% |
| Debt to EBITDA |
|
4.32 |
3.69 |
2.53 |
2.40 |
2.28 |
1.94 |
2.02 |
1.96 |
1.91 |
1.81 |
1.85 |
| Net Debt to EBITDA |
|
3.54 |
2.80 |
2.01 |
1.77 |
1.63 |
1.42 |
1.48 |
1.33 |
1.37 |
1.30 |
1.24 |
| Long-Term Debt to EBITDA |
|
4.25 |
3.66 |
2.50 |
2.37 |
2.25 |
1.92 |
1.97 |
1.86 |
1.82 |
1.67 |
1.62 |
| Debt to NOPAT |
|
11.61 |
8.99 |
5.71 |
5.31 |
5.07 |
4.65 |
4.73 |
4.77 |
4.56 |
4.34 |
4.42 |
| Net Debt to NOPAT |
|
9.53 |
6.81 |
4.56 |
3.93 |
3.62 |
3.41 |
3.46 |
3.24 |
3.26 |
3.12 |
2.96 |
| Long-Term Debt to NOPAT |
|
11.44 |
8.91 |
5.66 |
5.25 |
5.00 |
4.59 |
4.61 |
4.52 |
4.35 |
4.01 |
3.85 |
| Altman Z-Score |
|
1.46 |
1.61 |
1.85 |
1.88 |
1.98 |
2.22 |
2.41 |
2.49 |
2.51 |
2.47 |
2.31 |
| Noncontrolling Interest Sharing Ratio |
|
7.42% |
7.25% |
9.03% |
8.91% |
8.87% |
8.78% |
8.69% |
8.50% |
8.47% |
8.39% |
8.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.31 |
1.35 |
1.29 |
1.29 |
1.28 |
1.29 |
1.31 |
1.28 |
1.23 |
1.10 |
1.14 |
| Quick Ratio |
|
0.95 |
0.97 |
0.96 |
1.00 |
0.96 |
0.93 |
0.99 |
0.97 |
0.90 |
0.77 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6,502 |
-6,450 |
132 |
373 |
414 |
342 |
319 |
142 |
-27 |
-40 |
68 |
| Operating Cash Flow to CapEx |
|
257.47% |
460.16% |
279.19% |
1,196.10% |
784.07% |
332.43% |
294.74% |
389.62% |
490.18% |
376.40% |
456.42% |
| Free Cash Flow to Firm to Interest Expense |
|
-102.08 |
-100.47 |
2.06 |
6.22 |
7.24 |
6.50 |
6.40 |
2.99 |
-0.57 |
-0.87 |
1.54 |
| Operating Cash Flow to Interest Expense |
|
2.46 |
5.25 |
1.95 |
5.63 |
4.99 |
3.50 |
3.14 |
6.87 |
4.97 |
5.55 |
5.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.51 |
4.11 |
1.25 |
5.16 |
4.35 |
2.45 |
2.08 |
5.11 |
3.96 |
4.07 |
3.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.49 |
0.35 |
0.35 |
0.35 |
0.36 |
0.36 |
0.36 |
0.37 |
0.38 |
0.39 |
| Accounts Receivable Turnover |
|
5.09 |
8.05 |
4.88 |
4.67 |
5.09 |
5.95 |
5.05 |
5.27 |
6.32 |
6.49 |
5.67 |
| Inventory Turnover |
|
11.26 |
14.10 |
11.69 |
13.60 |
13.03 |
15.83 |
15.23 |
19.86 |
17.22 |
18.84 |
20.15 |
| Fixed Asset Turnover |
|
3.87 |
4.43 |
3.59 |
3.56 |
3.47 |
3.46 |
3.42 |
3.31 |
3.33 |
3.28 |
3.30 |
| Accounts Payable Turnover |
|
3.67 |
4.03 |
3.78 |
3.36 |
3.34 |
3.11 |
3.76 |
3.46 |
3.30 |
3.04 |
3.95 |
| Days Sales Outstanding (DSO) |
|
71.76 |
45.37 |
74.76 |
78.10 |
71.76 |
61.38 |
72.32 |
69.31 |
57.78 |
56.28 |
64.43 |
| Days Inventory Outstanding (DIO) |
|
32.40 |
25.88 |
31.21 |
26.84 |
28.00 |
23.06 |
23.97 |
18.38 |
21.20 |
19.37 |
18.11 |
| Days Payable Outstanding (DPO) |
|
99.53 |
90.66 |
96.63 |
108.60 |
109.43 |
117.51 |
97.07 |
105.44 |
110.66 |
119.98 |
92.31 |
| Cash Conversion Cycle (CCC) |
|
4.63 |
-19.42 |
9.34 |
-3.66 |
-9.67 |
-33.08 |
-0.79 |
-17.74 |
-31.68 |
-44.33 |
-9.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,972 |
7,851 |
7,913 |
7,759 |
7,672 |
7,662 |
7,744 |
7,759 |
7,835 |
7,844 |
7,846 |
| Invested Capital Turnover |
|
0.66 |
0.81 |
0.54 |
0.54 |
0.53 |
0.55 |
0.55 |
0.57 |
0.58 |
0.59 |
0.61 |
| Increase / (Decrease) in Invested Capital |
|
6,609 |
6,576 |
21 |
-221 |
-300 |
-190 |
-169 |
0.10 |
162 |
183 |
103 |
| Enterprise Value (EV) |
|
14,273 |
14,826 |
16,787 |
16,632 |
17,294 |
19,023 |
20,990 |
21,972 |
22,497 |
21,325 |
20,046 |
| Market Capitalization |
|
11,212 |
11,992 |
13,940 |
14,029 |
14,831 |
16,586 |
18,530 |
19,666 |
20,112 |
19,052 |
17,819 |
| Book Value per Share |
|
$26.97 |
$27.51 |
$27.68 |
$28.06 |
$28.27 |
$28.33 |
$28.60 |
$29.44 |
$29.54 |
$30.00 |
$30.23 |
| Tangible Book Value per Share |
|
($14.00) |
($13.35) |
($12.66) |
($11.77) |
($11.20) |
($10.61) |
($9.97) |
($8.90) |
($9.30) |
($8.41) |
($7.70) |
| Total Capital |
|
8,532 |
8,599 |
8,510 |
8,505 |
8,462 |
8,370 |
8,465 |
8,615 |
8,622 |
8,539 |
8,706 |
| Total Debt |
|
3,127 |
3,090 |
2,951 |
2,857 |
2,761 |
2,654 |
2,690 |
2,670 |
2,642 |
2,472 |
2,604 |
| Total Long-Term Debt |
|
3,081 |
3,062 |
2,922 |
2,823 |
2,725 |
2,622 |
2,623 |
2,530 |
2,517 |
2,283 |
2,271 |
| Net Debt |
|
2,568 |
2,342 |
2,354 |
2,111 |
1,971 |
1,945 |
1,968 |
1,814 |
1,889 |
1,777 |
1,745 |
| Capital Expenditures (CapEx) |
|
61 |
73 |
45 |
28 |
36 |
56 |
53 |
84 |
49 |
68 |
49 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-82 |
-249 |
-148 |
-264 |
-345 |
-294 |
-235 |
-292 |
-275 |
-339 |
-273 |
| Debt-free Net Working Capital (DFNWC) |
|
477 |
499 |
450 |
482 |
446 |
415 |
486 |
564 |
478 |
356 |
587 |
| Net Working Capital (NWC) |
|
432 |
471 |
421 |
447 |
410 |
384 |
420 |
423 |
353 |
167 |
253 |
| Net Nonoperating Expense (NNE) |
|
44 |
42 |
45 |
41 |
38 |
34 |
37 |
32 |
40 |
34 |
35 |
| Net Nonoperating Obligations (NNO) |
|
2,568 |
2,342 |
2,354 |
2,111 |
1,971 |
1,945 |
1,968 |
1,814 |
1,855 |
1,777 |
1,745 |
| Total Depreciation and Amortization (D&A) |
|
139 |
35 |
149 |
152 |
154 |
157 |
117 |
119 |
246 |
171 |
168 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.65% |
-6.76% |
-3.49% |
-6.25% |
-8.24% |
-6.85% |
-5.44% |
-6.62% |
-6.08% |
-7.39% |
-5.78% |
| Debt-free Net Working Capital to Revenue |
|
15.49% |
13.57% |
10.63% |
11.41% |
10.65% |
9.69% |
11.24% |
12.76% |
10.55% |
7.74% |
12.44% |
| Net Working Capital to Revenue |
|
14.00% |
12.81% |
9.94% |
10.60% |
9.79% |
8.95% |
9.69% |
9.58% |
7.80% |
3.63% |
5.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.30 |
$0.60 |
$0.53 |
$0.55 |
$0.36 |
$0.59 |
$0.56 |
$0.54 |
$0.43 |
$0.53 |
$0.67 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
182.15M |
166.96M |
183.06M |
183.89M |
184.30M |
183.96M |
184.82M |
185.37M |
185.60M |
185.40M |
186M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
$0.60 |
$0.53 |
$0.54 |
$0.36 |
$0.58 |
$0.55 |
$0.53 |
$0.43 |
$0.53 |
$0.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
183.60M |
168.20M |
184.58M |
184.91M |
185.50M |
185.25M |
186.35M |
186.65M |
187.10M |
186.90M |
187.50M |
| 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 |
|
182.33M |
183.02M |
183.72M |
184.25M |
184.41M |
184.75M |
185.19M |
185.60M |
185.69M |
185.90M |
186.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
123 |
141 |
161 |
155 |
118 |
157 |
152 |
144 |
137 |
158 |
174 |
| Normalized NOPAT Margin |
|
12.09% |
13.52% |
15.09% |
14.11% |
12.04% |
13.74% |
13.75% |
12.16% |
12.57% |
13.12% |
14.07% |
| Pre Tax Income Margin |
|
8.46% |
10.97% |
13.14% |
13.47% |
10.41% |
14.05% |
12.89% |
12.27% |
10.22% |
11.26% |
14.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.28 |
2.68 |
3.09 |
3.35 |
2.67 |
3.93 |
3.80 |
3.98 |
3.24 |
3.85 |
4.88 |
| NOPAT to Interest Expense |
|
1.68 |
1.96 |
2.39 |
2.53 |
1.99 |
2.90 |
3.01 |
2.99 |
2.80 |
3.11 |
3.87 |
| EBIT Less CapEx to Interest Expense |
|
1.33 |
1.54 |
2.39 |
2.88 |
2.03 |
2.88 |
2.74 |
2.21 |
2.23 |
2.38 |
3.76 |
| NOPAT Less CapEx to Interest Expense |
|
0.72 |
0.82 |
1.69 |
2.06 |
1.36 |
1.85 |
1.94 |
1.23 |
1.78 |
1.63 |
2.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
179.72% |
159.42% |
67.59% |
63.26% |
62.28% |
58.19% |
58.40% |
59.58% |
58.09% |
60.36% |
58.35% |
| Augmented Payout Ratio |
|
179.72% |
159.42% |
67.59% |
63.26% |
62.28% |
58.19% |
58.40% |
59.58% |
58.09% |
60.36% |
58.35% |