| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
247,843,360.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
247,843,360.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
1.71% |
2.79% |
4.70% |
4.43% |
6.90% |
6.44% |
6.85% |
3.79% |
6.76% |
| EBITDA Growth |
|
0.00% |
0.00% |
-4.78% |
7.74% |
12.24% |
6.49% |
12.04% |
3.75% |
5.15% |
1.52% |
10.15% |
| EBIT Growth |
|
0.00% |
0.00% |
-4.79% |
9.09% |
14.65% |
7.69% |
13.67% |
4.33% |
4.47% |
1.62% |
9.18% |
| NOPAT Growth |
|
0.00% |
0.00% |
-4.16% |
2.35% |
12.94% |
13.94% |
16.25% |
8.45% |
7.96% |
9.71% |
6.69% |
| Net Income Growth |
|
0.00% |
0.00% |
-18.22% |
-2.87% |
6.83% |
13.50% |
22.28% |
9.36% |
9.13% |
11.89% |
12.89% |
| EPS Growth |
|
0.00% |
0.00% |
-18.68% |
-4.71% |
6.02% |
12.35% |
21.62% |
9.88% |
7.95% |
12.09% |
13.33% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-26.28% |
-16.61% |
-7.82% |
8.37% |
36.52% |
35.06% |
20.54% |
9.12% |
15.92% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
94.44% |
90.52% |
94.88% |
284.82% |
-58.27% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.81% |
12.84% |
16.34% |
12.40% |
5.79% |
14.51% |
| Revenue Q/Q Growth |
|
0.16% |
2.63% |
0.00% |
3.37% |
2.02% |
2.36% |
-0.97% |
2.93% |
2.41% |
-0.57% |
1.86% |
| EBITDA Q/Q Growth |
|
-1.01% |
4.76% |
0.00% |
7.02% |
3.13% |
-0.61% |
2.13% |
-0.90% |
4.52% |
-4.03% |
10.81% |
| EBIT Q/Q Growth |
|
-0.73% |
4.76% |
0.00% |
7.91% |
4.33% |
-1.60% |
2.60% |
-0.95% |
4.47% |
-4.28% |
10.22% |
| NOPAT Q/Q Growth |
|
-4.92% |
4.95% |
0.00% |
4.25% |
4.91% |
5.87% |
0.40% |
-2.75% |
4.43% |
7.59% |
-2.37% |
| Net Income Q/Q Growth |
|
-1.91% |
-2.44% |
0.00% |
10.33% |
7.88% |
3.65% |
-0.88% |
-1.33% |
7.66% |
6.28% |
0.00% |
| EPS Q/Q Growth |
|
-2.35% |
-2.41% |
0.00% |
9.46% |
8.64% |
3.41% |
-1.10% |
-1.11% |
6.74% |
7.37% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-19.27% |
8.23% |
0.00% |
118.26% |
-10.76% |
27.23% |
-44.91% |
115.92% |
-20.35% |
15.19% |
-41.48% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.44% |
-2.55% |
98.80% |
-356.59% |
-68.04% |
44.66% |
143.53% |
-491.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.71% |
-1.07% |
2.71% |
6.33% |
4.43% |
2.00% |
-0.77% |
0.08% |
13.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
57.61% |
57.92% |
59.95% |
60.09% |
59.59% |
59.55% |
60.44% |
59.96% |
60.11% |
59.31% |
60.06% |
| EBITDA Margin |
|
23.43% |
23.91% |
24.00% |
24.84% |
25.11% |
24.39% |
25.15% |
24.22% |
24.72% |
23.85% |
25.95% |
| Operating Margin |
|
21.75% |
22.21% |
23.52% |
23.21% |
23.44% |
22.90% |
24.17% |
22.83% |
23.22% |
22.64% |
23.77% |
| EBIT Margin |
|
21.75% |
22.21% |
22.31% |
23.29% |
23.82% |
22.90% |
23.72% |
22.83% |
23.29% |
22.42% |
24.26% |
| Profit (Net Income) Margin |
|
16.33% |
15.53% |
14.77% |
15.76% |
16.67% |
16.88% |
16.89% |
16.19% |
17.02% |
18.19% |
17.86% |
| Tax Burden Percent |
|
76.49% |
76.63% |
73.60% |
75.19% |
76.57% |
81.07% |
77.85% |
77.89% |
78.10% |
86.69% |
79.13% |
| Interest Burden Percent |
|
98.17% |
91.26% |
89.93% |
90.00% |
91.37% |
90.91% |
91.46% |
91.05% |
93.58% |
93.61% |
93.04% |
| Effective Tax Rate |
|
23.51% |
23.37% |
26.40% |
24.81% |
23.43% |
18.93% |
22.15% |
22.11% |
21.90% |
13.31% |
20.87% |
| Return on Invested Capital (ROIC) |
|
0.00% |
26.24% |
53.23% |
54.63% |
55.33% |
28.36% |
28.47% |
27.17% |
27.94% |
29.62% |
26.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
25.21% |
49.69% |
51.86% |
52.88% |
27.01% |
26.86% |
25.55% |
26.57% |
27.76% |
25.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
33.89% |
59.81% |
48.76% |
37.01% |
26.47% |
22.51% |
15.83% |
12.54% |
11.53% |
12.57% |
| Return on Equity (ROE) |
|
0.00% |
60.13% |
113.04% |
103.39% |
92.35% |
54.83% |
50.98% |
43.01% |
40.48% |
41.15% |
39.08% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
26.31% |
0.00% |
0.00% |
0.00% |
18.81% |
15.48% |
12.82% |
16.55% |
22.45% |
12.67% |
| Operating Return on Assets (OROA) |
|
0.00% |
21.20% |
19.71% |
20.03% |
39.07% |
19.66% |
20.28% |
18.73% |
18.55% |
17.50% |
18.98% |
| Return on Assets (ROA) |
|
0.00% |
14.83% |
13.04% |
13.56% |
27.34% |
14.49% |
14.44% |
13.28% |
13.56% |
14.20% |
13.97% |
| Return on Common Equity (ROCE) |
|
0.00% |
59.99% |
112.58% |
103.02% |
92.06% |
54.62% |
50.81% |
42.87% |
40.42% |
41.09% |
39.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
53.85% |
47.54% |
41.25% |
0.00% |
37.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
209 |
219 |
216 |
225 |
236 |
250 |
251 |
244 |
255 |
274 |
267 |
| NOPAT Margin |
|
16.64% |
17.02% |
17.31% |
17.45% |
17.95% |
18.57% |
18.82% |
17.78% |
18.14% |
19.62% |
18.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.03% |
3.53% |
2.77% |
2.46% |
1.35% |
1.61% |
1.62% |
1.38% |
1.86% |
1.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.45% |
- |
- |
- |
5.38% |
5.08% |
4.57% |
4.61% |
4.74% |
4.72% |
| Cost of Revenue to Revenue |
|
42.39% |
42.08% |
40.05% |
39.91% |
40.41% |
40.45% |
39.56% |
40.04% |
39.89% |
40.69% |
39.94% |
| SG&A Expenses to Revenue |
|
31.47% |
31.29% |
31.62% |
32.14% |
31.35% |
31.52% |
31.46% |
32.24% |
32.12% |
31.81% |
31.50% |
| R&D to Revenue |
|
4.38% |
4.43% |
4.82% |
4.74% |
4.79% |
5.13% |
4.80% |
4.89% |
4.77% |
4.87% |
4.78% |
| Operating Expenses to Revenue |
|
35.86% |
35.71% |
36.44% |
36.88% |
36.15% |
36.65% |
36.26% |
37.13% |
36.89% |
36.68% |
36.29% |
| Earnings before Interest and Taxes (EBIT) |
|
273 |
286 |
278 |
300 |
313 |
308 |
316 |
313 |
327 |
313 |
345 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
294 |
308 |
299 |
320 |
330 |
328 |
335 |
332 |
347 |
333 |
369 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
14.74 |
14.15 |
13.95 |
12.36 |
9.55 |
9.69 |
9.34 |
7.98 |
7.26 |
| 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) |
|
0.00 |
0.00 |
4.33 |
4.64 |
5.31 |
4.85 |
4.17 |
4.80 |
4.88 |
4.50 |
3.90 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
27.37 |
29.76 |
33.82 |
30.24 |
25.16 |
28.80 |
29.12 |
26.36 |
22.51 |
| Dividend Yield |
|
0.00% |
0.11% |
0.20% |
0.28% |
0.33% |
0.37% |
0.45% |
0.40% |
0.41% |
0.46% |
0.55% |
| Earnings Yield |
|
0.00% |
0.00% |
3.65% |
3.36% |
2.96% |
3.31% |
3.98% |
3.47% |
3.43% |
3.79% |
4.44% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
7.21 |
7.75 |
8.59 |
7.53 |
6.32 |
7.11 |
7.34 |
6.78 |
5.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.69 |
4.95 |
5.58 |
5.14 |
4.43 |
5.01 |
5.04 |
4.62 |
4.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
19.73 |
20.59 |
22.78 |
20.90 |
17.81 |
20.25 |
20.48 |
18.87 |
16.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
21.25 |
22.11 |
24.33 |
22.26 |
18.91 |
21.47 |
21.75 |
20.03 |
17.75 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
27.36 |
28.93 |
31.96 |
28.81 |
24.33 |
27.39 |
27.52 |
24.84 |
22.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
25.63 |
28.84 |
33.57 |
30.51 |
25.50 |
26.70 |
26.15 |
23.60 |
20.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.74 |
43.31 |
59.64 |
46.92 |
31.06 |
45.84 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.89 |
1.76 |
1.56 |
1.35 |
1.27 |
1.14 |
1.00 |
0.94 |
0.86 |
0.89 |
| Long-Term Debt to Equity |
|
0.00 |
1.89 |
1.76 |
1.56 |
1.35 |
1.27 |
1.14 |
1.00 |
0.69 |
0.64 |
0.65 |
| Financial Leverage |
|
0.00 |
1.34 |
1.20 |
0.94 |
0.70 |
0.98 |
0.84 |
0.62 |
0.47 |
0.42 |
0.49 |
| Leverage Ratio |
|
0.00 |
2.27 |
3.84 |
3.53 |
3.20 |
3.52 |
3.25 |
3.02 |
2.85 |
2.74 |
2.69 |
| Compound Leverage Factor |
|
0.00 |
2.07 |
3.45 |
3.18 |
2.92 |
3.20 |
2.98 |
2.75 |
2.66 |
2.56 |
2.50 |
| Debt to Total Capital |
|
0.00% |
65.43% |
63.76% |
61.00% |
57.38% |
55.96% |
53.25% |
50.10% |
48.41% |
46.25% |
46.97% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.68% |
12.11% |
12.35% |
| Long-Term Debt to Total Capital |
|
0.00% |
65.43% |
63.76% |
61.00% |
57.38% |
55.96% |
53.25% |
50.10% |
35.72% |
34.14% |
34.62% |
| 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% |
0.15% |
0.15% |
0.14% |
0.13% |
0.15% |
0.14% |
0.15% |
0.02% |
0.02% |
0.02% |
| Common Equity to Total Capital |
|
0.00% |
34.42% |
36.09% |
38.86% |
42.49% |
43.88% |
46.61% |
49.75% |
51.58% |
53.73% |
53.02% |
| Debt to EBITDA |
|
0.00 |
2.17 |
2.19 |
2.14 |
2.10 |
2.04 |
2.00 |
2.02 |
1.99 |
1.98 |
1.93 |
| Net Debt to EBITDA |
|
0.00 |
1.54 |
1.50 |
1.29 |
1.09 |
1.17 |
1.06 |
0.84 |
0.67 |
0.48 |
0.89 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.17 |
2.19 |
2.14 |
2.10 |
2.04 |
2.00 |
2.02 |
1.47 |
1.46 |
1.42 |
| Debt to NOPAT |
|
0.00 |
3.01 |
3.03 |
3.01 |
2.95 |
2.80 |
2.74 |
2.73 |
2.68 |
2.61 |
2.56 |
| Net Debt to NOPAT |
|
0.00 |
2.14 |
2.07 |
1.81 |
1.53 |
1.62 |
1.45 |
1.14 |
0.90 |
0.63 |
1.18 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.01 |
3.03 |
3.01 |
2.95 |
2.80 |
2.74 |
2.73 |
1.97 |
1.93 |
1.89 |
| Altman Z-Score |
|
0.00 |
0.00 |
4.43 |
4.73 |
5.21 |
4.85 |
4.48 |
4.85 |
4.84 |
4.62 |
4.21 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.24% |
0.40% |
0.36% |
0.31% |
0.38% |
0.34% |
0.32% |
0.15% |
0.16% |
0.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.64 |
1.83 |
1.96 |
2.13 |
1.92 |
2.19 |
2.32 |
1.57 |
1.67 |
1.48 |
| Quick Ratio |
|
0.00 |
1.26 |
1.42 |
1.55 |
1.72 |
1.54 |
1.77 |
1.91 |
1.30 |
1.42 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-3,063 |
-3,019 |
-3,096 |
-37 |
-170 |
-286 |
-158 |
69 |
-270 |
| Operating Cash Flow to CapEx |
|
2,209.09% |
1,195.45% |
884.62% |
2,281.82% |
2,488.89% |
1,295.45% |
1,046.67% |
2,118.75% |
2,250.00% |
1,555.00% |
1,516.67% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-109.41 |
-100.64 |
-114.67 |
-1.33 |
-6.31 |
-10.22 |
-7.54 |
3.45 |
-11.23 |
| Operating Cash Flow to Interest Expense |
|
48.60 |
10.52 |
4.11 |
8.37 |
8.30 |
10.18 |
5.81 |
12.11 |
12.86 |
15.55 |
7.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
46.40 |
9.64 |
3.64 |
8.00 |
7.96 |
9.39 |
5.26 |
11.54 |
12.29 |
14.55 |
7.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.95 |
0.88 |
0.86 |
1.64 |
0.86 |
0.85 |
0.82 |
0.80 |
0.78 |
0.78 |
| Accounts Receivable Turnover |
|
0.00 |
6.12 |
6.19 |
6.32 |
0.00 |
6.34 |
6.41 |
6.38 |
6.36 |
6.44 |
6.38 |
| Inventory Turnover |
|
0.00 |
6.60 |
6.82 |
6.69 |
0.00 |
7.14 |
6.85 |
6.71 |
6.55 |
7.41 |
6.99 |
| Fixed Asset Turnover |
|
0.00 |
19.73 |
19.10 |
19.30 |
0.00 |
19.60 |
19.62 |
19.61 |
19.97 |
19.58 |
19.59 |
| Accounts Payable Turnover |
|
0.00 |
4.87 |
5.23 |
5.26 |
0.00 |
5.06 |
5.23 |
5.32 |
5.29 |
5.44 |
5.39 |
| Days Sales Outstanding (DSO) |
|
0.00 |
59.68 |
59.00 |
57.73 |
0.00 |
57.57 |
56.94 |
57.21 |
57.37 |
56.68 |
57.23 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
55.27 |
53.48 |
54.57 |
0.00 |
51.13 |
53.30 |
54.39 |
55.75 |
49.27 |
52.19 |
| Days Payable Outstanding (DPO) |
|
0.00 |
74.98 |
69.80 |
69.43 |
0.00 |
72.20 |
69.77 |
68.55 |
68.98 |
67.15 |
67.72 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
39.97 |
42.68 |
42.86 |
0.00 |
36.50 |
40.47 |
43.05 |
44.15 |
38.79 |
41.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3,256 |
3,279 |
3,244 |
3,332 |
3,543 |
3,700 |
3,774 |
3,745 |
3,748 |
4,237 |
| Invested Capital Turnover |
|
0.00 |
1.54 |
3.08 |
3.13 |
3.08 |
1.53 |
1.51 |
1.53 |
1.54 |
1.51 |
1.41 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
3,279 |
3,244 |
3,332 |
287 |
421 |
530 |
413 |
205 |
537 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
23,635 |
25,144 |
28,634 |
26,693 |
23,385 |
26,837 |
27,486 |
25,418 |
23,045 |
| Market Capitalization |
|
0.00 |
0.00 |
21,838 |
23,566 |
27,256 |
25,188 |
21,987 |
25,716 |
26,588 |
24,775 |
21,813 |
| Book Value per Share |
|
$0.00 |
$5.61 |
$6.01 |
$6.75 |
$7.91 |
$8.24 |
$9.30 |
$10.70 |
$11.47 |
$12.51 |
$12.12 |
| Tangible Book Value per Share |
|
$0.00 |
($6.40) |
($5.80) |
($4.96) |
($3.99) |
($4.81) |
($3.91) |
($2.91) |
($2.04) |
($1.04) |
($3.18) |
| Total Capital |
|
0.00 |
4,018 |
4,106 |
4,287 |
4,599 |
4,644 |
4,939 |
5,333 |
5,520 |
5,779 |
5,668 |
| Total Debt |
|
0.00 |
2,629 |
2,618 |
2,615 |
2,639 |
2,599 |
2,630 |
2,672 |
2,672 |
2,673 |
2,662 |
| Total Long-Term Debt |
|
0.00 |
2,629 |
2,618 |
2,615 |
2,639 |
2,599 |
2,630 |
2,672 |
1,972 |
1,973 |
1,962 |
| Net Debt |
|
0.00 |
1,867 |
1,791 |
1,572 |
1,372 |
1,498 |
1,391 |
1,113 |
897 |
642 |
1,231 |
| Capital Expenditures (CapEx) |
|
11 |
22 |
13 |
11 |
9.00 |
22 |
15 |
16 |
12 |
20 |
12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
46 |
134 |
100 |
124 |
41 |
149 |
119 |
83 |
45 |
229 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
808 |
961 |
1,143 |
1,391 |
1,142 |
1,388 |
1,678 |
1,858 |
2,076 |
1,660 |
| Net Working Capital (NWC) |
|
0.00 |
808 |
961 |
1,143 |
1,391 |
1,142 |
1,388 |
1,678 |
1,158 |
1,376 |
960 |
| Net Nonoperating Expense (NNE) |
|
3.82 |
19 |
32 |
22 |
17 |
23 |
26 |
22 |
16 |
20 |
13 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,867 |
1,791 |
1,572 |
1,372 |
1,498 |
1,391 |
1,113 |
897 |
642 |
1,231 |
| Total Depreciation and Amortization (D&A) |
|
21 |
22 |
21 |
20 |
17 |
20 |
19 |
19 |
20 |
20 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.92% |
2.66% |
1.97% |
2.41% |
0.79% |
2.82% |
2.22% |
1.52% |
0.82% |
4.09% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
16.09% |
19.06% |
22.51% |
27.08% |
21.99% |
26.29% |
31.29% |
34.08% |
37.72% |
29.68% |
| Net Working Capital to Revenue |
|
0.00% |
16.09% |
19.06% |
22.51% |
27.08% |
21.99% |
26.29% |
31.29% |
21.24% |
25.00% |
17.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.82 |
$0.75 |
$0.82 |
$0.89 |
$0.91 |
$0.91 |
$0.89 |
$0.96 |
$1.03 |
$1.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
246.40M |
246.90M |
247.20M |
247.40M |
247.30M |
247.90M |
248.20M |
248.50M |
248.30M |
247.60M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.81 |
$0.74 |
$0.81 |
$0.88 |
$0.91 |
$0.90 |
$0.89 |
$0.95 |
$1.02 |
$1.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
246.80M |
248.80M |
249.30M |
250M |
249.60M |
250.10M |
249.90M |
250.60M |
250.30M |
249.20M |
| 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 |
|
0.00 |
246.54M |
246.85M |
247.11M |
247.31M |
247.55M |
247.86M |
248.16M |
248.30M |
247.84M |
245.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
209 |
219 |
216 |
225 |
236 |
250 |
251 |
244 |
255 |
274 |
267 |
| Normalized NOPAT Margin |
|
16.64% |
17.02% |
17.31% |
17.45% |
17.95% |
18.57% |
18.82% |
17.78% |
18.14% |
19.62% |
18.81% |
| Pre Tax Income Margin |
|
21.35% |
20.26% |
20.06% |
20.96% |
21.77% |
20.82% |
21.70% |
20.79% |
21.79% |
20.99% |
22.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
54.60 |
11.44 |
9.93 |
10.00 |
11.59 |
11.00 |
11.70 |
11.18 |
15.57 |
15.65 |
14.38 |
| NOPAT to Interest Expense |
|
41.76 |
8.77 |
7.70 |
7.49 |
8.74 |
8.92 |
9.28 |
8.71 |
12.12 |
13.70 |
11.14 |
| EBIT Less CapEx to Interest Expense |
|
52.40 |
10.56 |
9.46 |
9.63 |
11.26 |
10.21 |
11.15 |
10.61 |
15.00 |
14.65 |
13.88 |
| NOPAT Less CapEx to Interest Expense |
|
39.56 |
7.89 |
7.24 |
7.13 |
8.40 |
8.13 |
8.73 |
8.14 |
11.55 |
12.70 |
10.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.68% |
10.76% |
11.09% |
11.39% |
11.60% |
11.76% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.68% |
10.76% |
11.09% |
11.39% |
11.60% |
11.76% |