| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
136,272,409.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
136,272,409.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.51% |
4.42% |
3.09% |
10.90% |
6.68% |
-3.75% |
-0.54% |
-1.04% |
-3.25% |
2.39% |
60.09% |
| EBITDA Growth |
|
-15.57% |
47.02% |
0.59% |
5.04% |
1.70% |
-2.65% |
-7.09% |
-3.26% |
-12.10% |
-12.79% |
16.84% |
| EBIT Growth |
|
-18.93% |
27.94% |
1.00% |
5.24% |
0.02% |
4.49% |
-7.55% |
-6.73% |
-8.60% |
-8.68% |
-12.60% |
| NOPAT Growth |
|
-23.79% |
27.15% |
0.17% |
6.26% |
-0.20% |
3.25% |
-7.53% |
-6.42% |
-9.56% |
-7.92% |
-11.42% |
| Net Income Growth |
|
-21.03% |
-12.10% |
-3.42% |
3.98% |
-3.00% |
3.92% |
-5.12% |
-6.65% |
-6.88% |
4.42% |
-14.16% |
| EPS Growth |
|
-18.33% |
-9.09% |
0.00% |
7.69% |
1.02% |
7.78% |
0.00% |
4.08% |
4.04% |
14.43% |
-9.18% |
| Operating Cash Flow Growth |
|
-28.56% |
149.61% |
-56.29% |
-386.02% |
-416.27% |
-201.68% |
32.84% |
-244.14% |
250.64% |
251.07% |
320.34% |
| Free Cash Flow Firm Growth |
|
-120.06% |
125.31% |
126.53% |
136.22% |
277.83% |
-6.06% |
6.18% |
108.76% |
-22.89% |
-19.39% |
743.90% |
| Invested Capital Growth |
|
64.45% |
17.20% |
16.10% |
27.57% |
-47.95% |
26.44% |
10.49% |
-37.73% |
-15.63% |
2.36% |
-436.58% |
| Revenue Q/Q Growth |
|
7.92% |
5.16% |
-2.50% |
0.54% |
3.81% |
-5.12% |
0.43% |
0.04% |
-4.60% |
-14.77% |
83.91% |
| EBITDA Q/Q Growth |
|
13.24% |
2.22% |
16.90% |
-5.45% |
9.64% |
-2.16% |
-5.44% |
1.13% |
-3.94% |
7.66% |
1.90% |
| EBIT Q/Q Growth |
|
9.68% |
-9.49% |
17.93% |
-5.49% |
4.24% |
-5.44% |
-0.75% |
-4.66% |
7.56% |
7.67% |
-25.28% |
| NOPAT Q/Q Growth |
|
6.85% |
-7.81% |
13.98% |
-0.50% |
0.36% |
-4.63% |
-2.90% |
0.69% |
2.10% |
9.41% |
-25.08% |
| Net Income Q/Q Growth |
|
7.18% |
-8.87% |
6.77% |
-0.30% |
-0.01% |
-2.37% |
-2.52% |
-1.91% |
-0.25% |
9.47% |
-19.86% |
| EPS Q/Q Growth |
|
7.69% |
-8.16% |
8.89% |
0.00% |
1.02% |
-2.02% |
1.03% |
4.08% |
0.98% |
7.77% |
-19.82% |
| Operating Cash Flow Q/Q Growth |
|
3.80% |
252.21% |
-80.74% |
-506.08% |
-14.78% |
-13.24% |
125.17% |
-1,152.02% |
150.24% |
13.56% |
-29.97% |
| Free Cash Flow Firm Q/Q Growth |
|
51.47% |
179.69% |
105.16% |
-15.15% |
138.26% |
-57.90% |
24.76% |
66.83% |
-8.88% |
-14.91% |
514.68% |
| Invested Capital Q/Q Growth |
|
25.04% |
-22.47% |
-41.85% |
29.46% |
-53.11% |
39.11% |
-36.09% |
-8.55% |
-28.54% |
23.27% |
-401.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
97.16% |
97.28% |
97.08% |
97.03% |
97.14% |
96.88% |
97.24% |
97.35% |
100.00% |
106.65% |
100.00% |
| EBITDA Margin |
|
76.48% |
74.34% |
73.41% |
69.04% |
72.91% |
75.18% |
70.79% |
71.56% |
72.05% |
91.02% |
50.43% |
| Operating Margin |
|
71.76% |
61.76% |
71.28% |
67.01% |
67.28% |
67.05% |
66.26% |
63.15% |
71.20% |
89.95% |
38.41% |
| EBIT Margin |
|
71.76% |
61.76% |
71.28% |
67.01% |
67.28% |
67.05% |
66.26% |
63.15% |
71.20% |
89.95% |
36.54% |
| Profit (Net Income) Margin |
|
50.10% |
43.42% |
47.70% |
47.30% |
45.56% |
46.88% |
45.50% |
44.62% |
46.65% |
59.93% |
26.11% |
| Tax Burden Percent |
|
77.91% |
79.35% |
76.70% |
80.75% |
77.74% |
78.41% |
76.71% |
81.02% |
71.19% |
67.59% |
71.46% |
| Interest Burden Percent |
|
89.62% |
88.59% |
87.24% |
87.42% |
87.10% |
89.17% |
89.52% |
87.20% |
92.04% |
98.56% |
100.00% |
| Effective Tax Rate |
|
22.09% |
20.65% |
23.30% |
19.25% |
22.26% |
21.59% |
23.29% |
18.98% |
23.10% |
21.85% |
25.45% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
15.78% |
14.50% |
13.99% |
13.95% |
13.53% |
13.40% |
13.22% |
13.07% |
12.32% |
12.39% |
11.97% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
12.26% |
10.46% |
11.91% |
11.13% |
11.10% |
10.64% |
10.33% |
9.17% |
10.92% |
12.81% |
5.18% |
| Return on Assets (ROA) |
|
8.56% |
7.35% |
7.97% |
7.86% |
7.51% |
7.44% |
7.10% |
6.48% |
7.16% |
8.53% |
3.70% |
| Return on Common Equity (ROCE) |
|
15.78% |
14.50% |
13.99% |
13.95% |
13.53% |
13.40% |
13.22% |
13.07% |
12.32% |
12.39% |
11.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.00% |
0.00% |
13.46% |
13.46% |
12.74% |
0.00% |
13.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
175 |
161 |
175 |
174 |
174 |
166 |
161 |
163 |
166 |
182 |
136 |
| NOPAT Margin |
|
55.91% |
49.01% |
54.67% |
54.10% |
52.30% |
52.58% |
50.83% |
51.16% |
54.76% |
70.30% |
28.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.42% |
-0.42% |
-0.49% |
-0.48% |
-0.48% |
-0.38% |
-0.36% |
-0.44% |
-0.50% |
-0.54% |
-0.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.71% |
- |
- |
- |
2.67% |
2.73% |
2.57% |
2.87% |
3.08% |
2.24% |
| Cost of Revenue to Revenue |
|
2.84% |
2.72% |
2.92% |
2.97% |
2.86% |
3.12% |
2.76% |
2.65% |
0.00% |
-6.65% |
0.00% |
| SG&A Expenses to Revenue |
|
25.34% |
28.97% |
25.87% |
28.54% |
25.77% |
27.73% |
24.19% |
28.13% |
20.53% |
6.68% |
20.66% |
| 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 |
|
25.39% |
35.51% |
25.80% |
30.03% |
29.85% |
29.83% |
30.98% |
34.20% |
28.80% |
16.70% |
61.59% |
| Earnings before Interest and Taxes (EBIT) |
|
224 |
203 |
228 |
215 |
224 |
212 |
211 |
201 |
216 |
232 |
174 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
239 |
244 |
234 |
222 |
243 |
238 |
225 |
227 |
218 |
235 |
240 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.92 |
0.96 |
1.15 |
1.04 |
1.11 |
1.02 |
1.05 |
1.08 |
1.05 |
1.02 |
0.94 |
| Price to Tangible Book Value (P/TBV) |
|
0.92 |
0.96 |
1.15 |
1.04 |
1.11 |
1.02 |
1.05 |
1.08 |
1.05 |
1.02 |
1.03 |
| Price to Revenue (P/Rev) |
|
3.12 |
3.42 |
4.07 |
3.65 |
4.01 |
3.66 |
3.72 |
3.76 |
3.85 |
4.07 |
3.28 |
| Price to Earnings (P/E) |
|
6.15 |
7.03 |
8.51 |
7.76 |
8.71 |
7.82 |
8.04 |
8.25 |
8.52 |
8.37 |
8.02 |
| Dividend Yield |
|
3.60% |
3.25% |
2.77% |
3.02% |
2.77% |
3.09% |
2.99% |
2.78% |
2.79% |
2.83% |
3.08% |
| Earnings Yield |
|
16.27% |
14.22% |
11.75% |
12.89% |
11.48% |
12.79% |
12.44% |
12.12% |
11.74% |
11.95% |
12.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.32 |
0.02 |
0.20 |
0.00 |
0.00 |
0.09 |
0.10 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.46 |
0.03 |
0.27 |
0.00 |
0.00 |
0.12 |
0.14 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.47 |
0.03 |
0.30 |
0.00 |
0.00 |
0.13 |
0.15 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.60 |
0.04 |
0.38 |
0.00 |
0.00 |
0.17 |
0.19 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.87 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.65 |
0.05 |
0.34 |
0.00 |
0.00 |
0.15 |
0.18 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.35 |
0.39 |
0.45 |
0.34 |
0.35 |
0.29 |
0.41 |
0.24 |
0.23 |
0.26 |
| Long-Term Debt to Equity |
|
0.40 |
0.35 |
0.39 |
0.45 |
0.34 |
0.35 |
0.29 |
0.41 |
0.24 |
0.23 |
0.16 |
| Financial Leverage |
|
-1.09 |
-1.06 |
-1.06 |
-1.05 |
-1.05 |
-1.04 |
-1.05 |
-1.05 |
-1.06 |
-1.05 |
-1.15 |
| Leverage Ratio |
|
1.82 |
1.76 |
1.75 |
1.78 |
1.78 |
1.80 |
1.83 |
1.97 |
1.78 |
1.79 |
2.07 |
| Compound Leverage Factor |
|
1.63 |
1.56 |
1.53 |
1.56 |
1.55 |
1.61 |
1.64 |
1.72 |
1.64 |
1.76 |
2.07 |
| Debt to Total Capital |
|
28.54% |
25.90% |
27.93% |
30.84% |
25.60% |
25.75% |
22.59% |
28.94% |
19.51% |
18.83% |
20.87% |
| 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% |
8.14% |
| Long-Term Debt to Total Capital |
|
28.54% |
25.90% |
27.93% |
30.84% |
25.60% |
25.75% |
22.59% |
28.94% |
19.51% |
18.83% |
12.73% |
| 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% |
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 |
|
71.46% |
74.10% |
72.07% |
69.16% |
74.40% |
74.25% |
77.41% |
71.06% |
80.49% |
81.17% |
79.13% |
| Debt to EBITDA |
|
1.97 |
1.62 |
1.94 |
2.10 |
1.69 |
1.67 |
1.42 |
1.96 |
1.25 |
1.22 |
1.43 |
| Net Debt to EBITDA |
|
-5.14 |
-4.88 |
-5.27 |
-4.89 |
-5.20 |
-4.99 |
-5.11 |
-5.07 |
-5.30 |
-5.41 |
-6.66 |
| Long-Term Debt to EBITDA |
|
1.97 |
1.62 |
1.94 |
2.10 |
1.69 |
1.67 |
1.42 |
1.96 |
1.25 |
1.22 |
0.87 |
| Debt to NOPAT |
|
2.59 |
2.28 |
2.55 |
2.92 |
2.36 |
2.33 |
1.98 |
2.75 |
1.74 |
1.65 |
1.94 |
| Net Debt to NOPAT |
|
-6.77 |
-6.85 |
-6.95 |
-6.80 |
-7.25 |
-6.94 |
-7.11 |
-7.11 |
-7.39 |
-7.30 |
-9.04 |
| Long-Term Debt to NOPAT |
|
2.59 |
2.28 |
2.55 |
2.92 |
2.36 |
2.33 |
1.98 |
2.75 |
1.74 |
1.65 |
1.18 |
| Altman Z-Score |
|
2.82 |
2.91 |
3.03 |
2.81 |
2.82 |
2.63 |
2.61 |
2.35 |
2.94 |
3.00 |
2.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.63 |
12.21 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.73 |
10.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-146 |
116 |
128 |
109 |
259 |
109 |
136 |
227 |
207 |
176 |
1,082 |
| Operating Cash Flow to CapEx |
|
1,756.82% |
14,048.67% |
3,276.25% |
-19,444.84% |
-114,936.72% |
-78,776.32% |
5,608.44% |
-55,555.69% |
42,514.47% |
46,780.92% |
38,053.27% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.26 |
5.01 |
4.41 |
4.02 |
8.82 |
4.85 |
6.05 |
8.78 |
12.04 |
64.41 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
3.23 |
11.44 |
1.76 |
-7.66 |
-8.10 |
-11.97 |
3.01 |
-27.57 |
20.86 |
148.92 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.05 |
11.35 |
1.70 |
-7.70 |
-8.10 |
-11.98 |
2.96 |
-27.62 |
20.81 |
148.60 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.14 |
| Accounts Receivable Turnover |
|
7.70 |
10.18 |
9.63 |
9.28 |
9.20 |
10.24 |
10.00 |
9.60 |
9.54 |
9.93 |
3.47 |
| 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 |
|
16.32 |
18.41 |
18.85 |
19.68 |
22.37 |
28.22 |
29.93 |
32.18 |
42.11 |
59.07 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
47.41 |
35.85 |
37.91 |
39.33 |
39.66 |
35.64 |
36.52 |
38.03 |
38.25 |
36.77 |
105.30 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
47.41 |
35.85 |
37.91 |
39.33 |
39.66 |
35.64 |
36.52 |
38.03 |
38.25 |
36.77 |
105.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-177 |
-216 |
-242 |
-171 |
-261 |
-159 |
-217 |
-235 |
-302 |
-232 |
-1,163 |
| Invested Capital Turnover |
|
-3.64 |
-5.19 |
-4.71 |
-6.31 |
-5.95 |
-6.87 |
-5.62 |
-6.33 |
-4.52 |
-5.10 |
-1.99 |
| Increase / (Decrease) in Invested Capital |
|
320 |
45 |
46 |
65 |
-85 |
57 |
25 |
-64 |
-41 |
5.60 |
-946 |
| Enterprise Value (EV) |
|
-503 |
-373 |
405 |
30 |
258 |
-59 |
-6.27 |
111 |
123 |
-27 |
-1,403 |
| Market Capitalization |
|
3,827 |
4,241 |
5,087 |
4,683 |
5,218 |
4,724 |
4,797 |
4,839 |
4,906 |
4,876 |
4,508 |
| Book Value per Share |
|
$26.38 |
$28.71 |
$28.86 |
$29.77 |
$31.24 |
$31.05 |
$31.62 |
$33.44 |
$34.35 |
$35.29 |
$35.29 |
| Tangible Book Value per Share |
|
$26.31 |
$28.71 |
$28.86 |
$29.77 |
$31.24 |
$31.05 |
$31.62 |
$33.44 |
$34.35 |
$35.29 |
$32.20 |
| Total Capital |
|
5,811 |
5,935 |
6,160 |
6,481 |
6,315 |
6,227 |
5,925 |
6,322 |
5,780 |
5,891 |
6,078 |
| Total Debt |
|
1,658 |
1,537 |
1,720 |
1,998 |
1,617 |
1,604 |
1,339 |
1,830 |
1,128 |
1,109 |
1,269 |
| Total Long-Term Debt |
|
1,658 |
1,537 |
1,720 |
1,998 |
1,617 |
1,604 |
1,339 |
1,830 |
1,128 |
1,109 |
774 |
| Net Debt |
|
-4,330 |
-4,614 |
-4,682 |
-4,653 |
-4,960 |
-4,783 |
-4,804 |
-4,728 |
-4,783 |
-4,903 |
-5,911 |
| Capital Expenditures (CapEx) |
|
4.28 |
1.89 |
1.56 |
1.07 |
0.21 |
0.34 |
1.21 |
1.28 |
0.84 |
0.87 |
0.75 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
841 |
874 |
880 |
976 |
1,009 |
1,049 |
1,049 |
1,128 |
1,141 |
813 |
1,503 |
| Debt-free Net Working Capital (DFNWC) |
|
6,528 |
6,849 |
6,925 |
6,971 |
6,853 |
6,770 |
6,793 |
6,835 |
6,924 |
6,778 |
8,498 |
| Net Working Capital (NWC) |
|
6,528 |
6,849 |
6,925 |
6,971 |
6,853 |
6,770 |
6,793 |
6,835 |
6,924 |
6,778 |
8,003 |
| Net Nonoperating Expense (NNE) |
|
18 |
18 |
22 |
22 |
22 |
18 |
17 |
21 |
25 |
27 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-4,330 |
-4,614 |
-4,682 |
-4,653 |
-4,960 |
-4,783 |
-4,804 |
-4,728 |
-4,955 |
-5,013 |
-5,972 |
| Total Depreciation and Amortization (D&A) |
|
15 |
41 |
6.79 |
6.52 |
19 |
26 |
14 |
27 |
2.58 |
2.76 |
66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
68.60% |
70.46% |
70.42% |
76.11% |
77.44% |
81.31% |
81.40% |
87.75% |
89.52% |
67.89% |
109.27% |
| Debt-free Net Working Capital to Revenue |
|
532.19% |
552.11% |
553.94% |
543.85% |
526.10% |
524.68% |
527.18% |
531.82% |
543.07% |
566.22% |
617.82% |
| Net Working Capital to Revenue |
|
532.19% |
552.11% |
553.94% |
543.85% |
526.10% |
524.68% |
527.18% |
531.82% |
543.07% |
566.22% |
581.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.99 |
$0.90 |
$0.99 |
$0.99 |
$1.00 |
$0.98 |
$0.99 |
$1.03 |
$1.04 |
$1.12 |
$0.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
158.46M |
158.14M |
153.82M |
153.11M |
151.85M |
152.47M |
145.62M |
137.38M |
137.00M |
139.45M |
137.00M |
| Adjusted Diluted Earnings per Share |
|
$0.98 |
$0.90 |
$0.98 |
$0.98 |
$0.99 |
$0.97 |
$0.98 |
$1.02 |
$1.03 |
$1.11 |
$0.89 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
160.15M |
160.13M |
155.97M |
154.40M |
153.07M |
154.19M |
147.73M |
138.36M |
137.93M |
140.81M |
138.49M |
| 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 |
|
153.16M |
151.50M |
150.58M |
150.42M |
148.93M |
145.06M |
134.33M |
135.45M |
135.49M |
136.27M |
132.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
175 |
161 |
175 |
174 |
174 |
166 |
161 |
163 |
166 |
182 |
136 |
| Normalized NOPAT Margin |
|
55.91% |
49.01% |
54.67% |
54.10% |
52.30% |
52.58% |
50.83% |
51.16% |
54.76% |
70.30% |
28.64% |
| Pre Tax Income Margin |
|
64.31% |
54.71% |
62.19% |
58.58% |
58.61% |
59.79% |
59.32% |
55.07% |
65.54% |
88.66% |
36.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.63 |
8.76 |
7.84 |
7.95 |
7.63 |
9.42 |
9.36 |
7.76 |
12.56 |
85.04 |
0.00 |
| NOPAT to Interest Expense |
|
7.50 |
6.95 |
6.01 |
6.42 |
5.93 |
7.39 |
7.18 |
6.28 |
9.66 |
66.46 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
9.45 |
8.68 |
7.79 |
7.91 |
7.63 |
9.41 |
9.30 |
7.71 |
12.51 |
84.73 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
7.32 |
6.87 |
5.96 |
6.38 |
5.93 |
7.37 |
7.12 |
6.24 |
9.61 |
66.14 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.92% |
24.19% |
24.73% |
24.65% |
25.07% |
25.14% |
25.42% |
25.54% |
25.60% |
24.99% |
25.55% |
| Augmented Payout Ratio |
|
36.27% |
46.30% |
52.89% |
60.00% |
60.52% |
62.38% |
89.78% |
120.49% |
113.77% |
99.12% |
74.11% |