| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
95,003,000.00 |
94,707,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
95,003,000.00 |
94,707,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.22 |
2.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-18.64% |
9.42% |
13.18% |
1.50% |
10.37% |
-4.55% |
-3.47% |
7.96% |
2.70% |
- |
-7.59% |
| EBITDA Growth |
|
-31.19% |
22.93% |
45.88% |
-1.54% |
9.87% |
-26.51% |
-26.58% |
-2.14% |
-9.05% |
- |
-21.05% |
| EBIT Growth |
|
-31.90% |
24.05% |
47.72% |
-1.59% |
9.63% |
-28.16% |
-27.63% |
-2.65% |
-8.79% |
- |
-21.23% |
| NOPAT Growth |
|
-21.73% |
39.64% |
45.98% |
-4.28% |
13.69% |
-25.92% |
-28.18% |
-2.41% |
-9.15% |
- |
-22.32% |
| Net Income Growth |
|
-30.44% |
25.08% |
50.40% |
-9.69% |
6.71% |
-25.82% |
-26.82% |
-1.33% |
-6.04% |
- |
-26.06% |
| EPS Growth |
|
-25.27% |
32.35% |
59.65% |
-3.49% |
12.99% |
-22.22% |
-23.08% |
3.61% |
-2.17% |
- |
-22.29% |
| Operating Cash Flow Growth |
|
-52.05% |
14.19% |
-8.80% |
-66.83% |
15.41% |
-37.07% |
-20.95% |
110.87% |
17.22% |
- |
-62.95% |
| Free Cash Flow Firm Growth |
|
278.93% |
88.44% |
-128.41% |
-173.53% |
-319.35% |
-1,521.32% |
-873.30% |
14.49% |
128.70% |
- |
89.90% |
| Invested Capital Growth |
|
3.67% |
3.62% |
6.67% |
10.12% |
10.72% |
10.83% |
9.56% |
8.39% |
4.03% |
- |
3.40% |
| Revenue Q/Q Growth |
|
12.37% |
-35.50% |
45.67% |
-3.86% |
22.20% |
-44.23% |
47.33% |
7.52% |
16.24% |
- |
17.97% |
| EBITDA Q/Q Growth |
|
10.19% |
-43.72% |
97.05% |
-19.42% |
22.95% |
-62.35% |
96.85% |
7.41% |
14.27% |
- |
51.10% |
| EBIT Q/Q Growth |
|
10.18% |
-44.36% |
101.01% |
-20.15% |
22.75% |
-63.54% |
102.50% |
7.40% |
15.02% |
- |
54.15% |
| NOPAT Q/Q Growth |
|
6.48% |
-42.28% |
94.64% |
-19.98% |
26.48% |
-62.39% |
88.70% |
8.74% |
17.74% |
- |
52.65% |
| Net Income Q/Q Growth |
|
7.41% |
-46.23% |
101.04% |
-22.22% |
26.91% |
-62.62% |
98.33% |
4.87% |
20.86% |
- |
23.54% |
| EPS Q/Q Growth |
|
9.38% |
-44.85% |
102.22% |
-20.88% |
28.06% |
-62.04% |
100.00% |
6.57% |
20.91% |
- |
24.20% |
| Operating Cash Flow Q/Q Growth |
|
11.70% |
-151.91% |
249.53% |
-61.74% |
288.65% |
-161.65% |
186.23% |
2.06% |
116.04% |
- |
1,749.89% |
| Free Cash Flow Firm Q/Q Growth |
|
-72.60% |
-128.62% |
-7.32% |
-773.82% |
18.27% |
-111.53% |
35.57% |
23.23% |
127.43% |
- |
-171.30% |
| Invested Capital Q/Q Growth |
|
-2.52% |
8.01% |
1.49% |
3.05% |
-1.99% |
8.12% |
0.34% |
1.94% |
-5.93% |
- |
2.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.49% |
27.64% |
30.35% |
27.20% |
26.42% |
24.72% |
25.75% |
25.17% |
24.77% |
- |
23.90% |
| EBITDA Margin |
|
19.80% |
17.27% |
23.37% |
19.59% |
19.71% |
13.30% |
17.77% |
17.75% |
17.45% |
- |
15.18% |
| Operating Margin |
|
18.50% |
15.83% |
21.97% |
18.23% |
18.33% |
11.79% |
16.42% |
16.56% |
16.48% |
- |
13.69% |
| EBIT Margin |
|
19.06% |
16.45% |
22.69% |
18.85% |
18.93% |
12.38% |
17.01% |
16.99% |
16.82% |
- |
14.50% |
| Profit (Net Income) Margin |
|
14.75% |
12.30% |
16.97% |
13.73% |
14.26% |
9.56% |
12.87% |
12.55% |
13.05% |
- |
10.30% |
| Tax Burden Percent |
|
73.65% |
76.99% |
74.12% |
74.38% |
76.55% |
80.27% |
73.81% |
74.00% |
75.33% |
- |
74.38% |
| Interest Burden Percent |
|
105.09% |
97.14% |
100.91% |
97.96% |
98.41% |
96.20% |
102.47% |
99.80% |
103.01% |
- |
95.45% |
| Effective Tax Rate |
|
26.35% |
23.01% |
25.88% |
25.62% |
23.45% |
19.73% |
26.19% |
26.00% |
24.67% |
- |
25.62% |
| Return on Invested Capital (ROIC) |
|
18.69% |
15.74% |
21.70% |
17.87% |
19.48% |
12.06% |
15.17% |
15.27% |
16.25% |
- |
12.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.64% |
15.91% |
23.66% |
18.39% |
20.85% |
12.23% |
17.52% |
16.18% |
21.86% |
- |
12.75% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.05% |
2.98% |
3.42% |
2.39% |
1.62% |
1.68% |
2.00% |
1.99% |
1.06% |
- |
1.29% |
| Return on Equity (ROE) |
|
21.75% |
18.73% |
25.12% |
20.26% |
21.10% |
13.74% |
17.17% |
17.26% |
17.32% |
- |
13.71% |
| Cash Return on Invested Capital (CROIC) |
|
14.03% |
13.61% |
12.56% |
8.89% |
9.50% |
7.20% |
6.66% |
7.25% |
11.49% |
- |
10.06% |
| Operating Return on Assets (OROA) |
|
15.35% |
13.64% |
18.87% |
15.44% |
15.86% |
10.19% |
13.22% |
13.32% |
13.23% |
- |
11.15% |
| Return on Assets (ROA) |
|
11.88% |
10.20% |
14.11% |
11.25% |
11.95% |
7.87% |
9.99% |
9.84% |
10.26% |
- |
7.92% |
| Return on Common Equity (ROCE) |
|
21.69% |
18.68% |
25.07% |
20.22% |
21.05% |
13.71% |
17.13% |
17.23% |
17.28% |
- |
13.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
20.23% |
21.64% |
20.79% |
0.00% |
19.36% |
17.36% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
411 |
237 |
462 |
370 |
468 |
176 |
332 |
361 |
425 |
169 |
258 |
| NOPAT Margin |
|
13.62% |
12.19% |
16.29% |
13.56% |
14.03% |
9.46% |
12.12% |
12.25% |
12.41% |
- |
10.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.94% |
-0.17% |
-1.96% |
-0.52% |
-1.36% |
-0.18% |
-2.35% |
-0.91% |
-5.61% |
- |
-0.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
4.25% |
2.43% |
- |
- |
4.45% |
1.67% |
3.08% |
3.27% |
3.84% |
1.52% |
2.29% |
| Cost of Revenue to Revenue |
|
73.51% |
72.36% |
69.65% |
72.80% |
73.58% |
75.28% |
74.25% |
74.83% |
75.23% |
- |
76.10% |
| SG&A Expenses to Revenue |
|
7.99% |
11.81% |
8.38% |
8.97% |
8.09% |
12.93% |
9.34% |
8.61% |
8.29% |
- |
10.20% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
7.99% |
11.81% |
8.38% |
8.97% |
8.09% |
12.93% |
9.34% |
8.61% |
8.29% |
- |
10.20% |
| Earnings before Interest and Taxes (EBIT) |
|
576 |
320 |
644 |
514 |
631 |
230 |
466 |
501 |
576 |
238 |
367 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
598 |
336 |
663 |
534 |
657 |
247 |
487 |
523 |
597 |
254 |
384 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.11 |
1.51 |
1.69 |
1.98 |
1.93 |
1.74 |
1.26 |
1.44 |
1.57 |
- |
1.59 |
| Price to Tangible Book Value (P/TBV) |
|
1.11 |
1.51 |
1.69 |
1.98 |
1.93 |
1.74 |
1.26 |
1.44 |
1.57 |
- |
1.59 |
| Price to Revenue (P/Rev) |
|
0.75 |
1.04 |
1.18 |
1.39 |
1.36 |
1.26 |
0.94 |
1.07 |
1.19 |
- |
1.22 |
| Price to Earnings (P/E) |
|
5.50 |
7.47 |
7.83 |
9.50 |
9.41 |
9.00 |
7.27 |
8.45 |
9.66 |
- |
10.45 |
| Dividend Yield |
|
1.18% |
0.85% |
0.72% |
0.62% |
0.61% |
0.68% |
0.93% |
0.81% |
0.73% |
- |
0.71% |
| Earnings Yield |
|
18.19% |
13.40% |
12.77% |
10.52% |
10.63% |
11.11% |
13.76% |
11.83% |
10.35% |
- |
9.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.10 |
1.45 |
1.62 |
1.86 |
1.87 |
1.65 |
1.23 |
1.39 |
1.58 |
- |
1.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
1.14 |
1.26 |
1.48 |
1.41 |
1.36 |
1.03 |
1.16 |
1.23 |
- |
1.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.37 |
6.00 |
6.17 |
7.32 |
7.00 |
6.98 |
5.71 |
6.59 |
7.29 |
- |
8.07 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.55 |
6.25 |
6.40 |
7.60 |
7.26 |
7.26 |
5.97 |
6.90 |
7.63 |
- |
8.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.35 |
8.58 |
8.82 |
10.54 |
9.97 |
9.94 |
8.17 |
9.43 |
10.46 |
- |
11.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.44 |
8.80 |
10.37 |
16.99 |
15.17 |
16.36 |
13.73 |
12.67 |
12.16 |
- |
10.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.98 |
10.82 |
13.35 |
21.97 |
20.64 |
24.12 |
19.36 |
19.91 |
14.06 |
- |
15.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.42 |
0.39 |
0.39 |
0.38 |
0.37 |
0.35 |
0.35 |
0.36 |
0.34 |
- |
0.33 |
| Long-Term Debt to Equity |
|
0.41 |
0.38 |
0.37 |
0.36 |
0.35 |
0.34 |
0.33 |
0.34 |
0.34 |
- |
0.31 |
| Financial Leverage |
|
0.13 |
0.19 |
0.14 |
0.13 |
0.08 |
0.14 |
0.11 |
0.12 |
0.05 |
- |
0.10 |
| Leverage Ratio |
|
1.93 |
1.85 |
1.83 |
1.82 |
1.79 |
1.76 |
1.80 |
1.79 |
1.75 |
- |
1.75 |
| Compound Leverage Factor |
|
2.03 |
1.80 |
1.85 |
1.78 |
1.76 |
1.69 |
1.84 |
1.78 |
1.80 |
- |
1.67 |
| Debt to Total Capital |
|
29.57% |
27.91% |
27.92% |
27.52% |
26.93% |
26.01% |
26.01% |
26.62% |
25.18% |
- |
24.70% |
| Short-Term Debt to Total Capital |
|
1.03% |
0.65% |
1.26% |
1.22% |
1.43% |
0.85% |
1.39% |
1.36% |
0.00% |
- |
1.23% |
| Long-Term Debt to Total Capital |
|
28.54% |
27.26% |
26.67% |
26.30% |
25.50% |
25.16% |
24.62% |
25.26% |
25.18% |
- |
23.47% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.17% |
0.17% |
0.16% |
0.16% |
0.15% |
0.15% |
0.15% |
0.14% |
0.14% |
- |
0.10% |
| Common Equity to Total Capital |
|
70.26% |
71.92% |
71.92% |
72.32% |
72.92% |
73.84% |
73.84% |
73.24% |
74.69% |
- |
75.20% |
| Debt to EBITDA |
|
1.53 |
1.41 |
1.33 |
1.32 |
1.29 |
1.31 |
1.45 |
1.54 |
1.50 |
- |
1.58 |
| Net Debt to EBITDA |
|
0.32 |
0.50 |
0.38 |
0.44 |
0.24 |
0.51 |
0.49 |
0.51 |
0.27 |
- |
0.41 |
| Long-Term Debt to EBITDA |
|
1.48 |
1.38 |
1.27 |
1.27 |
1.22 |
1.26 |
1.38 |
1.46 |
1.50 |
- |
1.50 |
| Debt to NOPAT |
|
2.23 |
2.02 |
1.90 |
1.91 |
1.84 |
1.86 |
2.08 |
2.20 |
2.16 |
- |
2.29 |
| Net Debt to NOPAT |
|
0.47 |
0.72 |
0.54 |
0.64 |
0.34 |
0.72 |
0.70 |
0.72 |
0.39 |
- |
0.60 |
| Long-Term Debt to NOPAT |
|
2.15 |
1.97 |
1.81 |
1.82 |
1.75 |
1.80 |
1.97 |
2.09 |
2.16 |
- |
2.18 |
| Altman Z-Score |
|
3.26 |
3.61 |
3.75 |
3.96 |
4.16 |
3.87 |
3.41 |
3.61 |
3.75 |
- |
3.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.25% |
0.24% |
0.23% |
0.24% |
0.22% |
0.22% |
0.21% |
0.20% |
0.20% |
- |
0.16% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.74 |
3.91 |
3.63 |
3.61 |
3.87 |
3.76 |
3.42 |
3.59 |
3.75 |
- |
3.83 |
| Quick Ratio |
|
0.67 |
0.52 |
0.55 |
0.46 |
0.63 |
0.37 |
0.35 |
0.42 |
0.53 |
- |
0.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
149 |
-43 |
-46 |
-400 |
-327 |
-691 |
-445 |
-342 |
94 |
63 |
-45 |
| Operating Cash Flow to CapEx |
|
31,915.65% |
-2,260.38% |
2,847.56% |
696.98% |
3,876.36% |
-2,428.72% |
2,327.28% |
1,455.22% |
2,874.50% |
- |
549.49% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.81 |
0.83 |
0.83 |
0.82 |
0.84 |
0.82 |
0.78 |
0.78 |
0.79 |
- |
0.77 |
| Accounts Receivable Turnover |
|
13.90 |
14.75 |
14.76 |
15.99 |
16.92 |
16.58 |
16.30 |
18.43 |
19.15 |
- |
19.60 |
| Inventory Turnover |
|
0.83 |
0.80 |
0.79 |
0.78 |
0.83 |
0.77 |
0.75 |
0.76 |
0.81 |
- |
0.75 |
| Fixed Asset Turnover |
|
32.67 |
33.03 |
33.89 |
27.95 |
27.92 |
27.70 |
27.64 |
23.96 |
30.19 |
- |
30.10 |
| Accounts Payable Turnover |
|
12.10 |
13.25 |
12.12 |
12.17 |
14.36 |
12.39 |
11.57 |
12.49 |
14.82 |
- |
14.85 |
| Days Sales Outstanding (DSO) |
|
26.27 |
24.74 |
24.73 |
22.83 |
21.57 |
22.01 |
22.39 |
19.81 |
19.06 |
- |
18.62 |
| Days Inventory Outstanding (DIO) |
|
441.10 |
459.05 |
460.16 |
466.40 |
437.82 |
473.13 |
485.05 |
479.84 |
453.14 |
- |
487.57 |
| Days Payable Outstanding (DPO) |
|
30.17 |
27.55 |
30.10 |
29.99 |
25.42 |
29.45 |
31.55 |
29.22 |
24.62 |
- |
24.58 |
| Cash Conversion Cycle (CCC) |
|
437.19 |
456.25 |
454.78 |
459.24 |
433.97 |
465.69 |
475.89 |
470.43 |
447.58 |
- |
481.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,415 |
8,009 |
8,129 |
8,376 |
8,209 |
8,876 |
8,906 |
9,079 |
8,540 |
8,982 |
9,209 |
| Invested Capital Turnover |
|
1.37 |
1.29 |
1.33 |
1.32 |
1.39 |
1.27 |
1.25 |
1.25 |
1.31 |
- |
1.22 |
| Increase / (Decrease) in Invested Capital |
|
262 |
280 |
508 |
770 |
795 |
867 |
777 |
703 |
331 |
106 |
303 |
| Enterprise Value (EV) |
|
8,161 |
11,591 |
13,203 |
15,610 |
15,325 |
14,667 |
10,987 |
12,604 |
13,525 |
- |
14,195 |
| Market Capitalization |
|
7,543 |
10,601 |
12,382 |
14,649 |
14,786 |
13,586 |
10,030 |
11,621 |
13,007 |
- |
13,462 |
| Book Value per Share |
|
$63.24 |
$66.77 |
$70.15 |
$72.23 |
$75.97 |
$77.93 |
$79.94 |
$82.46 |
$85.81 |
$88.51 |
$89.49 |
| Tangible Book Value per Share |
|
$63.24 |
$66.77 |
$70.15 |
$72.23 |
$75.97 |
$77.93 |
$79.94 |
$82.46 |
$85.81 |
$88.51 |
$89.49 |
| Total Capital |
|
9,674 |
9,759 |
10,162 |
10,253 |
10,520 |
10,558 |
10,765 |
11,054 |
11,074 |
11,141 |
11,270 |
| Total Debt |
|
2,860 |
2,724 |
2,837 |
2,822 |
2,833 |
2,746 |
2,800 |
2,943 |
2,788 |
2,721 |
2,784 |
| Total Long-Term Debt |
|
2,760 |
2,661 |
2,710 |
2,697 |
2,683 |
2,656 |
2,650 |
2,793 |
2,788 |
2,600 |
2,645 |
| Net Debt |
|
601 |
973 |
804 |
945 |
522 |
1,065 |
941 |
968 |
503 |
562 |
723 |
| Capital Expenditures (CapEx) |
|
1.85 |
14 |
16 |
25 |
18 |
17 |
16 |
25 |
28 |
19 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6,895 |
7,521 |
7,562 |
7,669 |
7,455 |
8,209 |
8,147 |
8,331 |
8,208 |
8,454 |
8,658 |
| Debt-free Net Working Capital (DFNWC) |
|
8,196 |
8,276 |
8,593 |
8,563 |
8,758 |
8,783 |
8,834 |
9,183 |
9,467 |
9,657 |
9,764 |
| Net Working Capital (NWC) |
|
8,095 |
8,213 |
8,465 |
8,437 |
8,608 |
8,694 |
8,684 |
9,033 |
9,467 |
9,536 |
9,625 |
| Net Nonoperating Expense (NNE) |
|
-34 |
-2.11 |
-19 |
-4.79 |
-7.67 |
-1.81 |
-21 |
-8.72 |
-22 |
-42 |
-2.77 |
| Net Nonoperating Obligations (NNO) |
|
601 |
973 |
804 |
945 |
522 |
1,065 |
941 |
968 |
254 |
562 |
723 |
| Total Depreciation and Amortization (D&A) |
|
22 |
16 |
19 |
20 |
26 |
17 |
21 |
22 |
22 |
16 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
68.99% |
74.01% |
72.07% |
72.81% |
68.73% |
76.30% |
76.43% |
76.60% |
74.85% |
- |
78.39% |
| Debt-free Net Working Capital to Revenue |
|
82.00% |
81.43% |
81.89% |
81.29% |
80.75% |
81.65% |
82.87% |
84.43% |
86.33% |
- |
88.39% |
| Net Working Capital to Revenue |
|
81.00% |
80.81% |
80.68% |
80.10% |
79.36% |
80.81% |
81.46% |
83.05% |
86.33% |
- |
87.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.10 |
$2.28 |
$4.60 |
$3.64 |
$4.64 |
$1.76 |
$3.53 |
$3.76 |
$4.55 |
$2.20 |
$2.74 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
110.02M |
105.12M |
104.79M |
102.98M |
103.65M |
100.83M |
99.89M |
98.43M |
98.98M |
95.70M |
95.14M |
| Adjusted Diluted Earnings per Share |
|
$4.08 |
$2.25 |
$4.55 |
$3.60 |
$4.61 |
$1.75 |
$3.50 |
$3.73 |
$4.51 |
$2.19 |
$2.72 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
111.01M |
106.27M |
105.80M |
104.01M |
104.69M |
101.83M |
100.59M |
99.17M |
99.78M |
96.50M |
95.76M |
| 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 |
|
208.22M |
208.34M |
205.30M |
201.94M |
100.04M |
99.44M |
98.18M |
96.38M |
95.00M |
94.71M |
93.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
411 |
237 |
462 |
370 |
468 |
176 |
332 |
361 |
425 |
169 |
258 |
| Normalized NOPAT Margin |
|
13.62% |
12.19% |
16.29% |
13.56% |
14.03% |
9.46% |
12.12% |
12.25% |
12.41% |
- |
10.19% |
| Pre Tax Income Margin |
|
20.03% |
15.97% |
22.90% |
18.46% |
18.63% |
11.91% |
17.43% |
16.96% |
17.32% |
- |
13.84% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.64% |
6.43% |
5.80% |
5.98% |
5.93% |
6.24% |
6.88% |
6.97% |
7.16% |
- |
7.89% |
| Augmented Payout Ratio |
|
47.57% |
45.32% |
46.81% |
54.37% |
45.84% |
49.35% |
54.11% |
51.16% |
55.51% |
- |
60.39% |