| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
214,951,798.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
214,951,798.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-27.30% |
-6.92% |
0.93% |
4.65% |
-1.15% |
3.91% |
-0.02% |
19.60% |
7.77% |
-7.94% |
-10.23% |
| EBITDA Growth |
|
19.02% |
10.91% |
-15.18% |
-0.41% |
29.44% |
10.48% |
-7.12% |
44.35% |
12.63% |
20.81% |
37.82% |
| EBIT Growth |
|
21.57% |
15.38% |
-23.10% |
-3.21% |
44.12% |
10.24% |
-15.21% |
65.19% |
14.84% |
30.37% |
52.74% |
| NOPAT Growth |
|
2.68% |
-8.24% |
-26.64% |
-4.44% |
41.41% |
12.01% |
-15.66% |
61.45% |
9.57% |
32.56% |
56.36% |
| Net Income Growth |
|
-0.11% |
-9.67% |
-40.09% |
-7.38% |
60.61% |
15.74% |
-15.87% |
77.54% |
8.59% |
33.63% |
74.20% |
| EPS Growth |
|
15.48% |
-10.95% |
3,966.67% |
-7.64% |
80.41% |
18.03% |
-25.41% |
115.79% |
25.71% |
74.31% |
142.86% |
| Operating Cash Flow Growth |
|
-11.38% |
78.18% |
-25.08% |
33.64% |
32.80% |
38.66% |
8.90% |
-5.11% |
10.78% |
13.37% |
-22.52% |
| Free Cash Flow Firm Growth |
|
68.59% |
82.77% |
84.32% |
89.75% |
19.59% |
32.37% |
19.26% |
-79.37% |
0.29% |
-170.34% |
-437.60% |
| Invested Capital Growth |
|
9.05% |
7.12% |
7.25% |
5.77% |
8.18% |
5.75% |
5.56% |
9.28% |
7.86% |
10.57% |
19.43% |
| Revenue Q/Q Growth |
|
14.48% |
8.80% |
7.62% |
-21.93% |
8.14% |
14.37% |
3.55% |
-6.61% |
-2.56% |
-2.31% |
0.97% |
| EBITDA Q/Q Growth |
|
-14.53% |
16.74% |
0.51% |
-0.70% |
11.09% |
-0.36% |
-15.50% |
54.33% |
-13.32% |
6.88% |
-3.61% |
| EBIT Q/Q Growth |
|
-21.96% |
25.84% |
0.88% |
-2.31% |
16.21% |
-3.74% |
-22.41% |
90.32% |
-19.22% |
9.28% |
-9.10% |
| NOPAT Q/Q Growth |
|
-18.56% |
16.62% |
3.73% |
-3.00% |
20.52% |
-7.63% |
-21.90% |
85.69% |
-18.21% |
11.77% |
-7.88% |
| Net Income Q/Q Growth |
|
-28.00% |
28.17% |
-6.99% |
7.91% |
24.85% |
-7.63% |
-32.40% |
127.73% |
-23.63% |
13.67% |
-11.88% |
| EPS Q/Q Growth |
|
-32.64% |
25.77% |
0.00% |
9.02% |
31.58% |
-17.71% |
-36.81% |
215.38% |
-23.34% |
14.09% |
-11.95% |
| Operating Cash Flow Q/Q Growth |
|
-39.82% |
135.13% |
-8.49% |
3.21% |
-40.20% |
145.50% |
-28.13% |
-10.07% |
-30.19% |
151.25% |
-50.88% |
| Free Cash Flow Firm Q/Q Growth |
|
78.52% |
32.86% |
-0.70% |
29.40% |
-68.46% |
43.53% |
-20.21% |
-56.85% |
6.36% |
-53.11% |
-139.05% |
| Invested Capital Q/Q Growth |
|
1.52% |
2.24% |
0.30% |
1.59% |
3.84% |
-0.06% |
0.12% |
5.18% |
2.48% |
2.46% |
8.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.97% |
31.63% |
29.47% |
38.31% |
38.60% |
33.66% |
28.58% |
42.82% |
39.62% |
43.10% |
41.52% |
| EBITDA Margin |
|
21.55% |
23.12% |
21.60% |
27.47% |
28.22% |
24.58% |
20.06% |
33.15% |
29.49% |
32.26% |
30.80% |
| Operating Margin |
|
12.96% |
14.99% |
14.01% |
17.61% |
18.91% |
15.90% |
11.91% |
24.26% |
20.16% |
22.62% |
20.68% |
| EBIT Margin |
|
12.96% |
14.99% |
14.05% |
17.58% |
18.90% |
15.90% |
11.92% |
24.29% |
20.13% |
22.52% |
20.28% |
| Profit (Net Income) Margin |
|
7.16% |
8.44% |
7.29% |
10.08% |
11.63% |
9.40% |
6.13% |
14.96% |
11.72% |
13.64% |
11.90% |
| Tax Burden Percent |
|
83.81% |
77.71% |
80.09% |
79.19% |
82.21% |
78.93% |
79.49% |
77.58% |
78.37% |
79.90% |
79.73% |
| Interest Burden Percent |
|
65.92% |
72.42% |
64.78% |
72.36% |
74.90% |
74.85% |
64.75% |
79.38% |
74.29% |
75.78% |
73.62% |
| Effective Tax Rate |
|
16.19% |
22.29% |
19.91% |
20.81% |
17.79% |
21.07% |
20.51% |
22.42% |
21.63% |
20.10% |
20.27% |
| Return on Invested Capital (ROIC) |
|
10.84% |
11.05% |
10.65% |
13.07% |
14.14% |
11.42% |
8.59% |
17.22% |
14.26% |
15.79% |
13.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.62% |
9.93% |
9.21% |
12.00% |
13.02% |
10.39% |
7.54% |
16.14% |
13.18% |
14.64% |
12.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
25.05% |
25.11% |
25.56% |
34.85% |
39.49% |
31.05% |
30.53% |
69.18% |
56.40% |
60.31% |
73.64% |
| Return on Equity (ROE) |
|
35.89% |
36.16% |
36.21% |
47.91% |
53.63% |
42.47% |
39.13% |
86.40% |
70.66% |
76.10% |
87.07% |
| Cash Return on Invested Capital (CROIC) |
|
4.62% |
5.74% |
4.49% |
5.48% |
3.93% |
6.41% |
6.12% |
3.90% |
5.12% |
3.41% |
-3.62% |
| Operating Return on Assets (OROA) |
|
10.72% |
11.97% |
11.35% |
14.04% |
14.56% |
12.00% |
8.95% |
18.53% |
15.19% |
16.00% |
13.46% |
| Return on Assets (ROA) |
|
5.92% |
6.73% |
5.89% |
8.05% |
8.96% |
7.09% |
4.60% |
11.41% |
8.84% |
9.69% |
7.90% |
| Return on Common Equity (ROCE) |
|
19.27% |
20.37% |
21.17% |
27.72% |
30.83% |
25.08% |
28.21% |
61.87% |
51.17% |
56.55% |
83.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
64.55% |
0.00% |
50.18% |
53.82% |
58.17% |
0.00% |
61.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
423 |
494 |
512 |
497 |
599 |
553 |
432 |
802 |
656 |
733 |
675 |
| NOPAT Margin |
|
10.86% |
11.64% |
11.22% |
13.94% |
15.54% |
12.55% |
9.47% |
18.82% |
15.80% |
18.08% |
16.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.22% |
1.12% |
1.44% |
1.07% |
1.12% |
1.03% |
1.05% |
1.09% |
1.08% |
1.15% |
1.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.81% |
- |
- |
- |
2.97% |
2.30% |
4.10% |
3.24% |
3.55% |
3.01% |
| Cost of Revenue to Revenue |
|
69.03% |
68.37% |
70.53% |
61.69% |
61.40% |
66.34% |
71.42% |
57.18% |
60.38% |
56.90% |
58.48% |
| SG&A Expenses to Revenue |
|
9.44% |
8.60% |
7.99% |
10.92% |
10.48% |
9.16% |
8.73% |
9.83% |
10.56% |
11.08% |
10.78% |
| 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 |
|
18.00% |
16.65% |
15.45% |
20.70% |
19.69% |
17.75% |
16.67% |
18.56% |
19.46% |
20.48% |
20.84% |
| Earnings before Interest and Taxes (EBIT) |
|
505 |
636 |
641 |
626 |
728 |
701 |
544 |
1,035 |
836 |
913 |
830 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
840 |
980 |
985 |
978 |
1,087 |
1,083 |
915 |
1,412 |
1,224 |
1,308 |
1,261 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.44 |
6.89 |
9.12 |
11.51 |
12.54 |
14.96 |
17.74 |
14.50 |
13.23 |
12.85 |
17.10 |
| Price to Tangible Book Value (P/TBV) |
|
313.30 |
48.50 |
55.24 |
93.55 |
64.15 |
63.06 |
78.25 |
48.52 |
36.78 |
27.82 |
57.34 |
| Price to Revenue (P/Rev) |
|
1.14 |
1.18 |
1.53 |
1.75 |
1.99 |
2.37 |
2.65 |
2.20 |
2.06 |
2.31 |
3.24 |
| Price to Earnings (P/E) |
|
21.34 |
22.58 |
22.33 |
26.44 |
26.01 |
30.32 |
36.11 |
24.46 |
22.03 |
21.27 |
25.15 |
| Dividend Yield |
|
2.04% |
2.19% |
1.81% |
1.76% |
1.70% |
1.55% |
1.50% |
1.88% |
2.10% |
2.04% |
1.60% |
| Earnings Yield |
|
4.69% |
4.43% |
4.48% |
3.78% |
3.85% |
3.30% |
2.77% |
4.09% |
4.54% |
4.70% |
3.98% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.94 |
1.91 |
2.24 |
2.44 |
2.60 |
2.94 |
3.21 |
2.78 |
2.65 |
2.76 |
3.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.02 |
2.08 |
2.44 |
2.68 |
2.97 |
3.32 |
3.63 |
3.17 |
3.05 |
3.32 |
4.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.57 |
8.43 |
10.39 |
11.50 |
11.94 |
13.17 |
14.63 |
12.04 |
11.42 |
11.63 |
13.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.07 |
12.75 |
16.20 |
18.07 |
18.29 |
20.19 |
22.88 |
18.00 |
17.00 |
16.98 |
20.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.22 |
15.65 |
20.20 |
22.62 |
22.90 |
25.19 |
28.57 |
22.70 |
21.68 |
21.55 |
25.30 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.88 |
10.40 |
13.48 |
13.83 |
14.67 |
14.91 |
15.95 |
14.70 |
14.15 |
14.42 |
19.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
43.77 |
34.37 |
51.70 |
45.75 |
68.64 |
47.13 |
53.81 |
74.31 |
53.69 |
85.05 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.95 |
2.81 |
2.85 |
3.12 |
3.20 |
3.21 |
6.30 |
6.21 |
6.15 |
5.45 |
5.85 |
| Long-Term Debt to Equity |
|
2.81 |
2.68 |
2.73 |
2.98 |
3.05 |
3.12 |
6.04 |
5.93 |
5.91 |
5.21 |
5.64 |
| Financial Leverage |
|
2.60 |
2.53 |
2.77 |
2.90 |
3.03 |
2.99 |
4.05 |
4.29 |
4.28 |
4.12 |
5.96 |
| Leverage Ratio |
|
4.35 |
4.19 |
4.44 |
4.58 |
4.76 |
4.81 |
6.10 |
6.34 |
6.32 |
6.30 |
8.54 |
| Compound Leverage Factor |
|
2.86 |
3.04 |
2.87 |
3.32 |
3.57 |
3.60 |
3.95 |
5.03 |
4.69 |
4.77 |
6.29 |
| Debt to Total Capital |
|
74.69% |
73.75% |
74.04% |
75.73% |
76.17% |
76.24% |
86.30% |
86.14% |
86.02% |
84.50% |
85.41% |
| Short-Term Debt to Total Capital |
|
3.48% |
3.53% |
3.10% |
3.36% |
3.49% |
2.09% |
3.52% |
3.93% |
3.40% |
3.73% |
3.11% |
| Long-Term Debt to Total Capital |
|
71.21% |
70.22% |
70.94% |
72.37% |
72.68% |
74.15% |
82.79% |
82.21% |
82.61% |
80.77% |
82.30% |
| 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 |
|
10.82% |
10.65% |
10.63% |
10.50% |
10.07% |
9.82% |
0.65% |
0.63% |
0.63% |
0.63% |
0.59% |
| Common Equity to Total Capital |
|
14.49% |
15.60% |
15.33% |
13.77% |
13.75% |
13.94% |
13.05% |
13.23% |
13.36% |
14.87% |
14.00% |
| Debt to EBITDA |
|
3.34 |
3.27 |
3.45 |
3.59 |
3.54 |
3.43 |
3.99 |
3.75 |
3.76 |
3.59 |
3.67 |
| Net Debt to EBITDA |
|
3.27 |
3.20 |
3.38 |
3.50 |
3.46 |
3.34 |
3.90 |
3.66 |
3.67 |
3.49 |
3.60 |
| Long-Term Debt to EBITDA |
|
3.18 |
3.11 |
3.30 |
3.43 |
3.37 |
3.34 |
3.83 |
3.58 |
3.61 |
3.43 |
3.54 |
| Debt to NOPAT |
|
5.93 |
6.07 |
6.70 |
7.05 |
6.78 |
6.56 |
7.79 |
7.07 |
7.14 |
6.65 |
6.68 |
| Net Debt to NOPAT |
|
5.80 |
5.93 |
6.57 |
6.88 |
6.64 |
6.40 |
7.61 |
6.91 |
6.96 |
6.47 |
6.53 |
| Long-Term Debt to NOPAT |
|
5.66 |
5.78 |
6.42 |
6.74 |
6.47 |
6.38 |
7.47 |
6.75 |
6.86 |
6.36 |
6.43 |
| Altman Z-Score |
|
1.59 |
1.58 |
1.78 |
1.86 |
1.99 |
2.12 |
2.11 |
2.01 |
1.92 |
1.94 |
2.15 |
| Noncontrolling Interest Sharing Ratio |
|
46.31% |
43.65% |
41.55% |
42.15% |
42.51% |
40.94% |
27.90% |
28.40% |
27.59% |
25.68% |
4.34% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.80 |
0.79 |
0.70 |
0.65 |
0.77 |
0.72 |
0.65 |
0.69 |
0.77 |
0.67 |
0.72 |
| Quick Ratio |
|
0.51 |
0.58 |
0.57 |
0.48 |
0.54 |
0.56 |
0.49 |
0.48 |
0.52 |
0.46 |
0.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-997 |
-670 |
-674 |
-476 |
-802 |
-453 |
-544 |
-854 |
-800 |
-1,224 |
-2,926 |
| Operating Cash Flow to CapEx |
|
68.95% |
133.35% |
131.02% |
122.36% |
65.33% |
182.78% |
120.47% |
94.72% |
89.19% |
156.30% |
82.21% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.83 |
0.80 |
0.81 |
0.80 |
0.77 |
0.75 |
0.75 |
0.76 |
0.75 |
0.71 |
0.66 |
| Accounts Receivable Turnover |
|
11.80 |
11.16 |
12.85 |
14.75 |
12.76 |
10.61 |
11.35 |
13.01 |
12.83 |
11.01 |
10.70 |
| Inventory Turnover |
|
22.04 |
27.90 |
57.13 |
34.77 |
22.46 |
30.33 |
44.70 |
28.74 |
24.56 |
27.52 |
32.66 |
| Fixed Asset Turnover |
|
1.13 |
1.07 |
1.05 |
1.02 |
0.99 |
0.97 |
0.94 |
0.95 |
0.94 |
0.88 |
0.82 |
| Accounts Payable Turnover |
|
6.55 |
7.06 |
7.34 |
7.69 |
7.00 |
5.97 |
5.97 |
6.43 |
7.29 |
5.41 |
4.97 |
| Days Sales Outstanding (DSO) |
|
30.94 |
32.72 |
28.42 |
24.75 |
28.61 |
34.42 |
32.16 |
28.06 |
28.45 |
33.15 |
34.11 |
| Days Inventory Outstanding (DIO) |
|
16.56 |
13.08 |
6.39 |
10.50 |
16.25 |
12.03 |
8.17 |
12.70 |
14.86 |
13.26 |
11.18 |
| Days Payable Outstanding (DPO) |
|
55.69 |
51.69 |
49.75 |
47.43 |
52.11 |
61.17 |
61.15 |
56.73 |
50.08 |
67.48 |
73.38 |
| Cash Conversion Cycle (CCC) |
|
-8.19 |
-5.88 |
-14.95 |
-12.19 |
-7.24 |
-14.72 |
-20.81 |
-15.97 |
-6.77 |
-21.07 |
-28.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17,121 |
17,506 |
17,558 |
17,838 |
18,522 |
18,511 |
18,534 |
19,493 |
19,977 |
20,469 |
22,136 |
| Invested Capital Turnover |
|
1.00 |
0.95 |
0.95 |
0.94 |
0.91 |
0.91 |
0.91 |
0.92 |
0.90 |
0.87 |
0.81 |
| Increase / (Decrease) in Invested Capital |
|
1,421 |
1,163 |
1,186 |
973 |
1,401 |
1,006 |
976 |
1,656 |
1,455 |
1,957 |
3,602 |
| Enterprise Value (EV) |
|
33,156 |
33,409 |
39,340 |
43,515 |
48,115 |
54,432 |
59,439 |
54,130 |
52,934 |
56,498 |
72,475 |
| Market Capitalization |
|
18,642 |
18,872 |
24,672 |
28,393 |
32,280 |
38,782 |
43,478 |
37,538 |
35,815 |
39,408 |
53,626 |
| Book Value per Share |
|
$11.20 |
$12.29 |
$12.14 |
$11.13 |
$11.75 |
$11.89 |
$11.24 |
$11.93 |
$12.58 |
$14.29 |
$14.59 |
| Tangible Book Value per Share |
|
$0.27 |
$1.75 |
$2.00 |
$1.37 |
$2.30 |
$2.82 |
$2.55 |
$3.57 |
$4.53 |
$6.60 |
$4.35 |
| Total Capital |
|
17,298 |
17,564 |
17,634 |
17,916 |
18,713 |
18,593 |
18,781 |
19,562 |
20,265 |
20,631 |
22,401 |
| Total Debt |
|
12,920 |
12,954 |
13,056 |
13,567 |
14,255 |
14,175 |
16,209 |
16,851 |
17,431 |
17,433 |
19,132 |
| Total Long-Term Debt |
|
12,318 |
12,333 |
12,510 |
12,966 |
13,601 |
13,787 |
15,548 |
16,082 |
16,742 |
16,662 |
18,435 |
| Net Debt |
|
12,643 |
12,666 |
12,794 |
13,241 |
13,950 |
13,824 |
15,840 |
16,469 |
16,991 |
16,959 |
18,717 |
| Capital Expenditures (CapEx) |
|
591 |
718 |
669 |
739 |
828 |
727 |
792 |
906 |
672 |
963 |
900 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-80 |
-87 |
-405 |
-589 |
-73 |
-646 |
-613 |
-314 |
-102 |
-580 |
-361 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
54 |
-295 |
-423 |
54 |
-489 |
-462 |
-201 |
22 |
-414 |
-261 |
| Net Working Capital (NWC) |
|
-543 |
-566 |
-842 |
-1,024 |
-599 |
-876 |
-1,122 |
-970 |
-668 |
-1,184 |
-958 |
| Net Nonoperating Expense (NNE) |
|
144 |
136 |
179 |
138 |
151 |
139 |
152 |
165 |
169 |
180 |
188 |
| Net Nonoperating Obligations (NNO) |
|
12,744 |
12,896 |
12,980 |
13,489 |
14,063 |
14,093 |
15,961 |
16,782 |
17,144 |
17,270 |
18,867 |
| Total Depreciation and Amortization (D&A) |
|
335 |
345 |
344 |
352 |
359 |
382 |
372 |
378 |
388 |
395 |
431 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.49% |
-0.54% |
-2.52% |
-3.62% |
-0.45% |
-3.94% |
-3.74% |
-1.84% |
-0.59% |
-3.41% |
-2.18% |
| Debt-free Net Working Capital to Revenue |
|
0.36% |
0.34% |
-1.83% |
-2.60% |
0.33% |
-2.98% |
-2.82% |
-1.18% |
0.12% |
-2.43% |
-1.57% |
| Net Working Capital to Revenue |
|
-3.31% |
-3.53% |
-5.23% |
-6.30% |
-3.69% |
-5.35% |
-6.85% |
-5.68% |
-3.84% |
-6.95% |
-5.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.97 |
$1.25 |
$1.23 |
$1.34 |
$1.76 |
$1.44 |
$0.91 |
$2.88 |
$2.21 |
$2.52 |
$2.22 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
223.80M |
224.60M |
222.80M |
221M |
219M |
220.20M |
217.90M |
216.60M |
215.20M |
216.10M |
214.80M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$1.22 |
$1.22 |
$1.33 |
$1.75 |
$1.44 |
$0.91 |
$2.87 |
$2.20 |
$2.51 |
$2.21 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
225.10M |
226M |
223.70M |
221.90M |
220M |
221.30M |
218.70M |
217.30M |
216M |
216.90M |
215.50M |
| 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 |
|
222.98M |
223.16M |
221.72M |
219.08M |
218.06M |
218.11M |
216.93M |
215.19M |
214.66M |
214.95M |
214.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
423 |
494 |
512 |
497 |
599 |
553 |
432 |
802 |
656 |
733 |
675 |
| Normalized NOPAT Margin |
|
10.86% |
11.64% |
11.22% |
13.94% |
15.54% |
12.55% |
9.47% |
18.82% |
15.80% |
18.08% |
16.49% |
| Pre Tax Income Margin |
|
8.54% |
10.86% |
9.10% |
12.72% |
14.15% |
11.90% |
7.72% |
19.28% |
14.96% |
17.07% |
14.93% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.55% |
41.12% |
50.61% |
56.30% |
53.06% |
54.59% |
57.53% |
48.36% |
47.11% |
43.53% |
41.18% |
| Augmented Payout Ratio |
|
132.48% |
135.63% |
92.19% |
114.31% |
107.18% |
110.44% |
235.28% |
196.60% |
191.53% |
168.34% |
67.62% |