| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,086,640.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,086,640.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.80% |
7.44% |
10.85% |
10.13% |
11.23% |
11.08% |
6.66% |
9.63% |
13.43% |
9.05% |
9.65% |
| EBITDA Growth |
|
-1.12% |
15.83% |
30.33% |
38.61% |
30.33% |
30.12% |
14.89% |
14.24% |
28.86% |
25.96% |
8.68% |
| EBIT Growth |
|
1.49% |
25.73% |
46.77% |
57.54% |
41.01% |
42.82% |
18.40% |
18.07% |
38.61% |
30.46% |
9.94% |
| NOPAT Growth |
|
4.39% |
29.18% |
45.47% |
59.30% |
37.57% |
40.42% |
13.16% |
13.97% |
33.07% |
9.65% |
10.50% |
| Net Income Growth |
|
-4.98% |
28.91% |
63.71% |
73.85% |
58.27% |
53.47% |
20.99% |
23.20% |
42.57% |
32.87% |
11.52% |
| EPS Growth |
|
-4.00% |
29.34% |
67.54% |
76.03% |
58.33% |
57.83% |
25.65% |
27.46% |
54.21% |
41.90% |
17.71% |
| Operating Cash Flow Growth |
|
-26.74% |
52.18% |
36.34% |
87.16% |
105.97% |
45.53% |
-9.17% |
-19.18% |
14.33% |
-12.72% |
11.55% |
| Free Cash Flow Firm Growth |
|
75.46% |
155.64% |
104.11% |
169.49% |
113.49% |
-151.65% |
-70.59% |
-245.72% |
-904.72% |
-335.38% |
-6,727.75% |
| Invested Capital Growth |
|
3.75% |
-0.67% |
2.59% |
1.74% |
2.41% |
4.86% |
2.99% |
5.21% |
5.23% |
7.87% |
6.46% |
| Revenue Q/Q Growth |
|
0.41% |
3.95% |
3.78% |
1.67% |
1.42% |
3.80% |
-0.34% |
4.49% |
4.94% |
-0.20% |
0.20% |
| EBITDA Q/Q Growth |
|
-1.48% |
16.81% |
10.35% |
9.15% |
-7.37% |
16.62% |
-2.56% |
8.53% |
4.48% |
13.99% |
-15.92% |
| EBIT Q/Q Growth |
|
0.13% |
22.21% |
16.19% |
10.80% |
-10.38% |
23.78% |
-3.67% |
10.48% |
5.22% |
16.50% |
-18.83% |
| NOPAT Q/Q Growth |
|
3.01% |
19.01% |
18.84% |
9.35% |
-11.04% |
21.47% |
-4.24% |
10.14% |
3.87% |
0.09% |
-3.49% |
| Net Income Q/Q Growth |
|
-0.76% |
30.72% |
21.04% |
10.72% |
-9.66% |
26.75% |
-4.57% |
12.74% |
4.55% |
18.13% |
-19.91% |
| EPS Q/Q Growth |
|
-0.83% |
30.42% |
22.04% |
11.52% |
-10.80% |
30.00% |
-2.83% |
13.13% |
7.92% |
19.62% |
-19.40% |
| Operating Cash Flow Q/Q Growth |
|
-55.46% |
179.86% |
-12.38% |
71.36% |
-50.98% |
97.74% |
-45.32% |
52.47% |
-30.66% |
50.97% |
-30.11% |
| Free Cash Flow Firm Q/Q Growth |
|
6.04% |
272.82% |
160.80% |
638.20% |
-81.75% |
-761.44% |
103.30% |
-3,756.99% |
-0.77% |
-129.33% |
21.58% |
| Invested Capital Q/Q Growth |
|
1.65% |
-2.90% |
0.50% |
-0.73% |
2.32% |
-0.58% |
1.99% |
1.40% |
2.34% |
-1.41% |
4.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
49.90% |
51.42% |
52.06% |
52.49% |
51.75% |
53.63% |
52.41% |
52.96% |
53.91% |
54.38% |
53.55% |
| EBITDA Margin |
|
11.54% |
12.97% |
13.79% |
14.80% |
13.52% |
15.19% |
14.85% |
15.42% |
15.36% |
17.54% |
14.72% |
| Operating Margin |
|
8.01% |
8.94% |
10.11% |
11.17% |
9.69% |
11.49% |
11.09% |
11.68% |
11.61% |
11.53% |
11.19% |
| EBIT Margin |
|
7.69% |
9.04% |
10.12% |
11.03% |
9.74% |
11.62% |
11.23% |
11.88% |
11.91% |
13.90% |
11.26% |
| Profit (Net Income) Margin |
|
4.72% |
5.93% |
6.92% |
7.53% |
6.71% |
8.19% |
7.85% |
8.46% |
8.43% |
9.98% |
7.98% |
| Tax Burden Percent |
|
76.19% |
78.12% |
79.09% |
77.05% |
77.86% |
76.90% |
76.50% |
76.60% |
76.30% |
77.02% |
76.46% |
| Interest Burden Percent |
|
80.51% |
83.99% |
86.42% |
88.65% |
88.44% |
91.69% |
91.30% |
93.05% |
92.82% |
93.23% |
92.67% |
| Effective Tax Rate |
|
23.81% |
21.88% |
20.91% |
22.95% |
22.14% |
23.10% |
23.50% |
23.40% |
23.70% |
22.98% |
23.54% |
| Return on Invested Capital (ROIC) |
|
7.69% |
9.03% |
10.39% |
11.48% |
10.14% |
12.39% |
11.76% |
12.64% |
12.62% |
13.28% |
12.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.72% |
8.24% |
9.57% |
10.63% |
9.48% |
11.85% |
11.24% |
12.21% |
12.24% |
14.37% |
11.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.73% |
6.72% |
7.90% |
8.22% |
7.53% |
8.77% |
8.53% |
8.55% |
8.62% |
9.18% |
8.12% |
| Return on Equity (ROE) |
|
13.42% |
15.75% |
18.29% |
19.71% |
17.67% |
21.16% |
20.29% |
21.19% |
21.25% |
22.46% |
20.61% |
| Cash Return on Invested Capital (CROIC) |
|
3.86% |
8.81% |
6.26% |
8.23% |
8.09% |
6.83% |
8.65% |
6.89% |
7.43% |
5.59% |
6.61% |
| Operating Return on Assets (OROA) |
|
7.91% |
9.40% |
10.75% |
11.91% |
10.65% |
12.94% |
12.49% |
13.46% |
13.63% |
16.10% |
13.09% |
| Return on Assets (ROA) |
|
4.85% |
6.17% |
7.35% |
8.14% |
7.33% |
9.12% |
8.73% |
9.59% |
9.65% |
11.56% |
9.28% |
| Return on Common Equity (ROCE) |
|
13.31% |
15.62% |
9.25% |
19.53% |
17.49% |
20.92% |
20.05% |
20.91% |
20.93% |
22.10% |
9.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.05% |
0.00% |
13.15% |
14.61% |
15.83% |
0.00% |
17.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
217 |
259 |
307 |
336 |
299 |
363 |
348 |
383 |
398 |
398 |
384 |
| NOPAT Margin |
|
6.10% |
6.99% |
8.00% |
8.60% |
7.55% |
8.83% |
8.49% |
8.95% |
8.85% |
8.88% |
8.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.96% |
0.79% |
0.82% |
0.85% |
0.65% |
0.55% |
0.53% |
0.43% |
0.38% |
-1.09% |
0.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.33% |
- |
- |
- |
3.12% |
2.93% |
3.19% |
3.24% |
3.29% |
3.06% |
| Cost of Revenue to Revenue |
|
50.10% |
48.58% |
47.94% |
47.51% |
48.25% |
46.37% |
47.59% |
47.04% |
46.09% |
45.62% |
46.45% |
| SG&A Expenses to Revenue |
|
37.05% |
37.60% |
37.35% |
36.63% |
37.36% |
37.65% |
36.80% |
36.91% |
38.02% |
38.34% |
38.05% |
| 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 |
|
41.89% |
42.48% |
41.95% |
41.33% |
42.05% |
42.15% |
41.31% |
41.29% |
42.30% |
42.85% |
42.36% |
| Earnings before Interest and Taxes (EBIT) |
|
274 |
335 |
389 |
431 |
386 |
478 |
460 |
509 |
535 |
624 |
506 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
411 |
480 |
530 |
578 |
536 |
625 |
609 |
661 |
690 |
787 |
662 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.43 |
1.69 |
1.99 |
1.91 |
2.31 |
1.78 |
1.80 |
1.66 |
1.81 |
1.87 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
4.03 |
4.68 |
5.34 |
4.87 |
5.79 |
4.33 |
4.30 |
3.82 |
4.09 |
4.15 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.62 |
0.73 |
0.85 |
0.82 |
0.99 |
0.75 |
0.76 |
0.71 |
0.77 |
0.78 |
0.62 |
| Price to Earnings (P/E) |
|
12.84 |
14.44 |
15.24 |
13.25 |
14.89 |
10.36 |
10.20 |
9.26 |
9.46 |
9.15 |
7.19 |
| Dividend Yield |
|
0.64% |
0.53% |
0.44% |
0.43% |
0.35% |
0.45% |
0.43% |
0.44% |
0.39% |
0.37% |
0.45% |
| Earnings Yield |
|
7.79% |
6.93% |
6.56% |
7.55% |
6.72% |
9.65% |
9.80% |
10.80% |
10.57% |
10.93% |
13.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.23 |
1.38 |
1.54 |
1.52 |
1.75 |
1.45 |
1.46 |
1.39 |
1.48 |
1.52 |
1.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
1.06 |
1.20 |
1.15 |
1.32 |
1.05 |
1.07 |
1.01 |
1.06 |
1.06 |
1.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.46 |
8.87 |
9.58 |
8.62 |
9.55 |
7.35 |
7.33 |
6.82 |
6.99 |
6.69 |
8.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.94 |
13.26 |
13.86 |
12.07 |
13.17 |
9.91 |
9.80 |
9.05 |
9.11 |
8.63 |
10.80 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.62 |
16.92 |
17.70 |
15.39 |
16.88 |
12.78 |
12.78 |
11.90 |
12.10 |
12.02 |
15.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.55 |
12.00 |
12.83 |
10.20 |
10.90 |
8.07 |
8.47 |
8.73 |
9.27 |
9.85 |
12.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
32.47 |
15.62 |
24.91 |
18.61 |
21.85 |
21.66 |
17.13 |
20.67 |
20.41 |
28.30 |
29.22 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.87 |
0.79 |
0.83 |
0.75 |
0.75 |
0.72 |
0.73 |
0.69 |
0.69 |
0.64 |
0.66 |
| Long-Term Debt to Equity |
|
0.85 |
0.77 |
0.81 |
0.73 |
0.75 |
0.72 |
0.72 |
0.68 |
0.59 |
0.54 |
0.57 |
| Financial Leverage |
|
0.85 |
0.82 |
0.83 |
0.77 |
0.79 |
0.74 |
0.76 |
0.70 |
0.70 |
0.64 |
0.68 |
| Leverage Ratio |
|
2.27 |
2.26 |
2.23 |
2.19 |
2.21 |
2.19 |
2.19 |
2.12 |
2.12 |
2.12 |
2.11 |
| Compound Leverage Factor |
|
1.83 |
1.89 |
1.93 |
1.94 |
1.95 |
2.01 |
2.00 |
1.97 |
1.97 |
1.97 |
1.95 |
| Debt to Total Capital |
|
46.50% |
44.20% |
45.35% |
42.89% |
42.95% |
41.92% |
42.16% |
40.85% |
40.84% |
39.08% |
39.92% |
| Short-Term Debt to Total Capital |
|
1.11% |
1.14% |
1.10% |
1.11% |
0.33% |
0.34% |
0.34% |
0.34% |
6.00% |
6.15% |
5.97% |
| Long-Term Debt to Total Capital |
|
45.39% |
43.06% |
44.24% |
41.78% |
42.62% |
41.57% |
41.82% |
40.51% |
34.84% |
32.93% |
33.95% |
| 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 |
|
0.41% |
0.48% |
0.47% |
0.62% |
0.69% |
0.83% |
0.84% |
0.95% |
1.04% |
1.10% |
60.08% |
| Common Equity to Total Capital |
|
53.10% |
55.32% |
54.18% |
56.49% |
56.36% |
57.25% |
57.00% |
58.20% |
58.12% |
59.82% |
0.00% |
| Debt to EBITDA |
|
3.22 |
2.86 |
2.85 |
2.46 |
2.37 |
2.15 |
2.14 |
2.03 |
1.95 |
1.73 |
1.80 |
| Net Debt to EBITDA |
|
3.17 |
2.79 |
2.79 |
2.40 |
2.32 |
2.10 |
2.08 |
1.97 |
1.91 |
1.68 |
1.76 |
| Long-Term Debt to EBITDA |
|
3.14 |
2.79 |
2.78 |
2.40 |
2.35 |
2.13 |
2.12 |
2.01 |
1.66 |
1.46 |
1.53 |
| Debt to NOPAT |
|
6.32 |
5.46 |
5.26 |
4.40 |
4.19 |
3.74 |
3.73 |
3.54 |
3.38 |
3.11 |
3.23 |
| Net Debt to NOPAT |
|
6.22 |
5.33 |
5.15 |
4.28 |
4.10 |
3.64 |
3.63 |
3.44 |
3.30 |
3.02 |
3.15 |
| Long-Term Debt to NOPAT |
|
6.17 |
5.32 |
5.13 |
4.28 |
4.16 |
3.71 |
3.70 |
3.51 |
2.88 |
2.62 |
2.75 |
| Altman Z-Score |
|
1.81 |
2.59 |
2.17 |
2.21 |
2.42 |
2.82 |
2.16 |
2.16 |
2.20 |
2.99 |
2.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.83% |
0.84% |
49.41% |
0.92% |
0.99% |
1.15% |
1.17% |
1.36% |
1.49% |
1.62% |
53.17% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.38 |
1.40 |
1.38 |
1.28 |
1.39 |
1.27 |
1.32 |
1.29 |
1.03 |
1.05 |
1.08 |
| Quick Ratio |
|
1.16 |
1.17 |
1.16 |
1.06 |
1.15 |
1.04 |
1.09 |
1.05 |
0.85 |
0.85 |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-193 |
333 |
19 |
143 |
26 |
-172 |
5.68 |
-208 |
-209 |
-480 |
-377 |
| Operating Cash Flow to CapEx |
|
80.83% |
219.21% |
190.09% |
281.40% |
134.30% |
267.72% |
150.63% |
206.37% |
166.31% |
204.36% |
184.95% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.61 |
6.22 |
0.37 |
2.92 |
0.58 |
-4.33 |
0.14 |
-5.88 |
-5.45 |
-11.38 |
-10.14 |
| Operating Cash Flow to Interest Expense |
|
3.03 |
8.44 |
7.50 |
13.89 |
7.46 |
16.58 |
8.99 |
15.52 |
9.91 |
13.61 |
10.82 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.72 |
4.59 |
3.56 |
8.95 |
1.90 |
10.38 |
3.02 |
8.00 |
3.95 |
6.95 |
4.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.03 |
1.04 |
1.06 |
1.08 |
1.09 |
1.11 |
1.11 |
1.13 |
1.14 |
1.16 |
1.16 |
| Accounts Receivable Turnover |
|
6.78 |
6.71 |
6.77 |
7.05 |
6.93 |
7.17 |
6.83 |
7.38 |
7.08 |
7.27 |
6.89 |
| Inventory Turnover |
|
32.42 |
32.64 |
33.30 |
33.55 |
34.10 |
34.34 |
34.82 |
35.26 |
35.57 |
35.69 |
36.43 |
| Fixed Asset Turnover |
|
2.33 |
2.37 |
2.42 |
2.43 |
2.46 |
2.49 |
2.50 |
2.49 |
2.53 |
2.56 |
2.58 |
| Accounts Payable Turnover |
|
3.92 |
11.37 |
4.15 |
3.86 |
4.03 |
12.07 |
3.89 |
3.78 |
3.76 |
11.70 |
3.70 |
| Days Sales Outstanding (DSO) |
|
53.83 |
54.38 |
53.93 |
51.77 |
52.66 |
50.92 |
53.45 |
49.44 |
51.55 |
50.24 |
52.99 |
| Days Inventory Outstanding (DIO) |
|
11.26 |
11.18 |
10.96 |
10.88 |
10.70 |
10.63 |
10.48 |
10.35 |
10.26 |
10.23 |
10.02 |
| Days Payable Outstanding (DPO) |
|
93.17 |
32.11 |
87.90 |
94.46 |
90.62 |
30.24 |
93.86 |
96.67 |
97.13 |
31.20 |
98.75 |
| Cash Conversion Cycle (CCC) |
|
-28.08 |
33.46 |
-23.01 |
-31.81 |
-27.26 |
31.30 |
-29.92 |
-36.88 |
-35.32 |
29.27 |
-35.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,342 |
11,012 |
11,435 |
11,351 |
11,615 |
11,548 |
11,777 |
11,942 |
12,222 |
12,050 |
12,538 |
| Invested Capital Turnover |
|
1.26 |
1.29 |
1.30 |
1.33 |
1.34 |
1.40 |
1.39 |
1.41 |
1.43 |
1.50 |
1.46 |
| Increase / (Decrease) in Invested Capital |
|
410 |
-75 |
288 |
194 |
273 |
535 |
342 |
591 |
607 |
879 |
761 |
| Enterprise Value (EV) |
|
13,961 |
15,208 |
17,620 |
17,243 |
20,287 |
16,687 |
17,205 |
16,586 |
18,063 |
18,371 |
23,471 |
| Market Capitalization |
|
8,685 |
10,362 |
12,441 |
12,377 |
15,278 |
11,836 |
12,214 |
11,673 |
13,010 |
13,622 |
10,933 |
| Book Value per Share |
|
$87.40 |
$90.08 |
$93.10 |
$96.90 |
$99.02 |
$101.06 |
$104.39 |
$109.09 |
$112.66 |
$116.45 |
$0.00 |
| Tangible Book Value per Share |
|
$31.02 |
$32.47 |
$34.65 |
$38.00 |
$39.58 |
$41.44 |
$43.65 |
$47.36 |
$49.97 |
$52.58 |
($65.16) |
| Total Capital |
|
11,422 |
11,114 |
11,547 |
11,480 |
11,721 |
11,644 |
11,904 |
12,080 |
12,335 |
12,162 |
12,657 |
| Total Debt |
|
5,311 |
4,912 |
5,236 |
4,924 |
5,034 |
4,881 |
5,018 |
4,935 |
5,038 |
4,753 |
5,053 |
| Total Long-Term Debt |
|
5,185 |
4,786 |
5,109 |
4,796 |
4,996 |
4,841 |
4,978 |
4,894 |
4,297 |
4,004 |
4,297 |
| Net Debt |
|
5,230 |
4,793 |
5,124 |
4,795 |
4,928 |
4,755 |
4,891 |
4,797 |
4,925 |
4,615 |
4,934 |
| Capital Expenditures (CapEx) |
|
200 |
206 |
209 |
241 |
248 |
246 |
239 |
266 |
229 |
281 |
217 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
809 |
805 |
811 |
590 |
723 |
520 |
661 |
576 |
726 |
779 |
893 |
| Debt-free Net Working Capital (DFNWC) |
|
890 |
925 |
923 |
719 |
829 |
646 |
788 |
714 |
839 |
916 |
1,012 |
| Net Working Capital (NWC) |
|
763 |
798 |
796 |
591 |
791 |
606 |
747 |
673 |
99 |
168 |
256 |
| Net Nonoperating Expense (NNE) |
|
49 |
39 |
42 |
42 |
33 |
26 |
26 |
21 |
19 |
-49 |
26 |
| Net Nonoperating Obligations (NNO) |
|
5,230 |
4,810 |
5,124 |
4,795 |
4,928 |
4,785 |
4,891 |
4,797 |
4,925 |
4,641 |
4,934 |
| Total Depreciation and Amortization (D&A) |
|
137 |
145 |
141 |
147 |
150 |
147 |
148 |
152 |
155 |
163 |
155 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.77% |
5.64% |
5.53% |
3.93% |
4.69% |
3.29% |
4.11% |
3.50% |
4.27% |
4.48% |
5.03% |
| Debt-free Net Working Capital to Revenue |
|
6.34% |
6.47% |
6.30% |
4.79% |
5.38% |
4.08% |
4.90% |
4.34% |
4.94% |
5.28% |
5.70% |
| Net Working Capital to Revenue |
|
5.44% |
5.59% |
5.43% |
3.94% |
5.13% |
3.83% |
4.65% |
4.09% |
0.58% |
0.97% |
1.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.42 |
$3.18 |
$3.90 |
$4.32 |
$3.89 |
$5.05 |
$4.87 |
$5.49 |
$5.92 |
$7.14 |
$5.71 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
68.87M |
69.32M |
67.20M |
66.88M |
66.54M |
66.55M |
64.97M |
64.36M |
62.97M |
63.58M |
61.07M |
| Adjusted Diluted Earnings per Share |
|
$2.40 |
$3.13 |
$3.82 |
$4.26 |
$3.80 |
$4.94 |
$4.80 |
$5.43 |
$5.86 |
$7.01 |
$5.65 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
69.62M |
70.13M |
68.48M |
67.92M |
68.11M |
67.90M |
66.04M |
64.99M |
63.66M |
64.46M |
61.67M |
| 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 |
|
68.26M |
67.22M |
66.93M |
66.71M |
65.97M |
65.00M |
64.44M |
63.64M |
62.48M |
61.09M |
60.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
217 |
259 |
307 |
336 |
299 |
363 |
348 |
383 |
398 |
398 |
384 |
| Normalized NOPAT Margin |
|
6.10% |
6.99% |
8.00% |
8.60% |
7.55% |
8.83% |
8.49% |
8.95% |
8.85% |
8.88% |
8.55% |
| Pre Tax Income Margin |
|
6.19% |
7.59% |
8.74% |
9.78% |
8.62% |
10.65% |
10.26% |
11.05% |
11.05% |
12.96% |
10.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.13 |
6.25 |
7.36 |
8.81 |
8.65 |
12.03 |
11.50 |
14.39 |
13.93 |
14.77 |
13.63 |
| NOPAT to Interest Expense |
|
4.07 |
4.83 |
5.82 |
6.88 |
6.70 |
9.15 |
8.69 |
10.84 |
10.36 |
9.44 |
10.35 |
| EBIT Less CapEx to Interest Expense |
|
1.38 |
2.39 |
3.41 |
3.88 |
3.10 |
5.84 |
5.53 |
6.86 |
7.97 |
8.11 |
7.79 |
| NOPAT Less CapEx to Interest Expense |
|
0.33 |
0.98 |
1.87 |
1.94 |
1.15 |
2.96 |
2.72 |
3.31 |
4.40 |
2.78 |
4.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.02% |
8.28% |
7.22% |
5.70% |
4.77% |
4.03% |
3.58% |
3.46% |
2.88% |
2.66% |
2.73% |
| Augmented Payout Ratio |
|
82.88% |
84.37% |
80.68% |
66.43% |
60.48% |
61.70% |
65.28% |
66.49% |
64.73% |
66.71% |
61.40% |