| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
361,419,215.00 |
353,096,444.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
361,419,215.00 |
353,096,444.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.39 |
0.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.53% |
19.40% |
1.41% |
0.94% |
5.39% |
4.09% |
0.78% |
4.03% |
4.40% |
- |
9.73% |
| EBITDA Growth |
|
-6.87% |
27.27% |
-7.71% |
4.07% |
13.13% |
21.43% |
3.46% |
7.81% |
4.68% |
- |
11.02% |
| EBIT Growth |
|
2.22% |
168.29% |
-10.10% |
3.50% |
14.86% |
37.27% |
6.68% |
14.29% |
7.82% |
- |
12.03% |
| NOPAT Growth |
|
5.65% |
106.31% |
-7.96% |
2.92% |
15.02% |
30.54% |
5.37% |
13.56% |
7.36% |
- |
12.95% |
| Net Income Growth |
|
17.62% |
84.48% |
-1.92% |
6.54% |
19.48% |
17.76% |
1.95% |
2.19% |
-4.39% |
- |
5.75% |
| EPS Growth |
|
18.37% |
100.00% |
4.41% |
17.02% |
32.76% |
25.00% |
8.45% |
5.45% |
-1.30% |
- |
12.99% |
| Operating Cash Flow Growth |
|
-43.06% |
65.48% |
-12.82% |
-3.84% |
-0.24% |
20.14% |
2.26% |
2.74% |
16.63% |
- |
21.68% |
| Free Cash Flow Firm Growth |
|
-96.63% |
-2,533.93% |
685.20% |
116.46% |
118.02% |
119.65% |
-61.68% |
482.34% |
217.93% |
- |
58.66% |
| Invested Capital Growth |
|
39.76% |
19.35% |
-1.61% |
3.42% |
2.64% |
-0.30% |
3.93% |
-3.58% |
-5.60% |
- |
2.85% |
| Revenue Q/Q Growth |
|
9.80% |
-14.45% |
18.65% |
-9.43% |
14.63% |
-15.50% |
14.87% |
-6.51% |
15.03% |
- |
15.87% |
| EBITDA Q/Q Growth |
|
17.62% |
-48.39% |
119.20% |
-21.79% |
27.86% |
-44.60% |
86.76% |
-18.50% |
24.15% |
- |
86.76% |
| EBIT Q/Q Growth |
|
25.68% |
-65.94% |
240.00% |
-28.88% |
39.47% |
-59.30% |
164.24% |
-23.81% |
31.58% |
- |
139.04% |
| NOPAT Q/Q Growth |
|
21.38% |
-64.31% |
226.63% |
-27.26% |
35.65% |
-59.50% |
163.67% |
-21.61% |
28.25% |
- |
138.95% |
| Net Income Q/Q Growth |
|
24.77% |
-59.93% |
186.92% |
-25.73% |
39.91% |
-60.50% |
148.41% |
-25.56% |
30.90% |
- |
116.34% |
| EPS Q/Q Growth |
|
23.40% |
-58.62% |
195.83% |
-22.54% |
40.00% |
-61.04% |
156.67% |
-24.68% |
31.03% |
- |
117.50% |
| Operating Cash Flow Q/Q Growth |
|
-1.68% |
-66.10% |
217.99% |
-9.28% |
2.00% |
-59.17% |
170.66% |
-8.85% |
15.78% |
- |
340.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-134.27% |
31.50% |
154.54% |
-81.19% |
156.46% |
-25.34% |
6.39% |
185.86% |
40.02% |
- |
71.73% |
| Invested Capital Q/Q Growth |
|
1.90% |
8.39% |
-7.62% |
1.37% |
1.13% |
5.29% |
-3.71% |
-5.96% |
-0.99% |
- |
-1.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.45% |
16.17% |
22.21% |
20.23% |
21.82% |
17.80% |
23.48% |
21.39% |
22.68% |
- |
23.75% |
| EBITDA Margin |
|
14.89% |
8.99% |
16.60% |
14.33% |
15.99% |
10.48% |
17.04% |
14.85% |
16.03% |
- |
17.24% |
| Operating Margin |
|
11.08% |
4.41% |
12.64% |
9.93% |
12.08% |
5.82% |
13.38% |
10.91% |
12.48% |
- |
13.67% |
| EBIT Margin |
|
11.08% |
4.41% |
12.64% |
9.93% |
12.08% |
5.82% |
13.38% |
10.91% |
12.48% |
- |
13.67% |
| Profit (Net Income) Margin |
|
9.16% |
4.29% |
10.38% |
8.51% |
10.39% |
4.86% |
10.50% |
8.36% |
9.51% |
- |
10.12% |
| Tax Burden Percent |
|
73.15% |
77.54% |
73.10% |
74.75% |
73.17% |
74.12% |
73.13% |
74.92% |
73.85% |
- |
73.23% |
| Interest Burden Percent |
|
113.00% |
125.45% |
112.30% |
114.66% |
117.52% |
112.58% |
107.27% |
102.30% |
103.25% |
- |
101.12% |
| Effective Tax Rate |
|
27.40% |
23.91% |
26.90% |
25.25% |
27.29% |
27.65% |
27.80% |
25.72% |
27.60% |
- |
27.21% |
| Return on Invested Capital (ROIC) |
|
24.69% |
9.21% |
25.11% |
20.44% |
24.17% |
10.94% |
26.68% |
23.13% |
26.07% |
- |
28.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.83% |
8.47% |
23.97% |
19.41% |
22.48% |
10.25% |
25.65% |
22.84% |
25.46% |
- |
28.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-12.44% |
-3.72% |
-10.08% |
-8.05% |
-9.39% |
-3.67% |
-9.50% |
-8.71% |
-9.90% |
- |
-9.10% |
| Return on Equity (ROE) |
|
12.25% |
5.49% |
15.02% |
12.39% |
14.77% |
7.27% |
17.19% |
14.42% |
16.17% |
- |
19.26% |
| Cash Return on Invested Capital (CROIC) |
|
-5.94% |
2.58% |
20.98% |
16.35% |
17.68% |
19.87% |
17.26% |
25.93% |
28.53% |
- |
20.23% |
| Operating Return on Assets (OROA) |
|
9.86% |
4.06% |
11.98% |
9.44% |
11.34% |
5.68% |
13.60% |
11.06% |
12.64% |
- |
15.13% |
| Return on Assets (ROA) |
|
8.15% |
3.95% |
9.83% |
8.09% |
9.75% |
4.74% |
10.67% |
8.48% |
9.64% |
- |
11.20% |
| Return on Common Equity (ROCE) |
|
11.03% |
4.95% |
13.46% |
11.18% |
13.29% |
6.51% |
15.37% |
12.91% |
14.44% |
- |
17.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.97% |
0.00% |
15.26% |
15.64% |
15.97% |
0.00% |
17.05% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
235 |
84 |
273 |
199 |
270 |
109 |
288 |
226 |
290 |
136 |
325 |
| NOPAT Margin |
|
8.05% |
3.36% |
9.24% |
7.42% |
8.78% |
4.21% |
9.66% |
8.10% |
9.03% |
- |
9.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.86% |
0.74% |
1.14% |
1.03% |
1.69% |
0.69% |
1.03% |
0.29% |
0.60% |
- |
0.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.15% |
- |
- |
- |
1.67% |
4.39% |
3.50% |
4.51% |
2.22% |
5.31% |
| Cost of Revenue to Revenue |
|
82.12% |
87.61% |
81.64% |
83.54% |
82.09% |
86.28% |
80.81% |
82.92% |
81.85% |
- |
81.20% |
| SG&A Expenses to Revenue |
|
6.79% |
7.54% |
5.71% |
6.05% |
5.57% |
7.24% |
5.60% |
5.78% |
5.55% |
- |
5.14% |
| 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 |
|
6.79% |
7.98% |
5.71% |
6.53% |
5.83% |
7.90% |
5.80% |
6.17% |
5.68% |
- |
5.14% |
| Earnings before Interest and Taxes (EBIT) |
|
323 |
110 |
374 |
266 |
371 |
151 |
399 |
304 |
400 |
187 |
447 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
434 |
224 |
491 |
384 |
491 |
272 |
508 |
414 |
514 |
302 |
564 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.48 |
2.70 |
2.71 |
2.07 |
2.88 |
3.19 |
3.39 |
2.88 |
2.78 |
- |
3.17 |
| Price to Tangible Book Value (P/TBV) |
|
5.03 |
3.99 |
4.16 |
3.18 |
4.43 |
4.94 |
5.22 |
4.48 |
4.37 |
- |
5.23 |
| Price to Revenue (P/Rev) |
|
2.16 |
1.57 |
1.44 |
1.09 |
1.55 |
1.62 |
1.73 |
1.46 |
1.37 |
- |
1.43 |
| Price to Earnings (P/E) |
|
29.19 |
20.88 |
19.24 |
14.32 |
19.38 |
20.08 |
21.38 |
18.16 |
17.51 |
- |
18.21 |
| Dividend Yield |
|
0.93% |
1.25% |
1.39% |
1.88% |
1.36% |
1.33% |
1.38% |
1.79% |
2.05% |
- |
2.07% |
| Earnings Yield |
|
3.43% |
4.79% |
5.20% |
6.99% |
5.16% |
4.98% |
4.68% |
5.51% |
5.71% |
- |
5.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.05 |
3.49 |
3.49 |
2.52 |
3.74 |
3.89 |
4.30 |
3.77 |
3.60 |
- |
3.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.92 |
1.39 |
1.27 |
0.93 |
1.38 |
1.50 |
1.59 |
1.30 |
1.21 |
- |
1.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.44 |
9.76 |
9.24 |
6.71 |
9.69 |
10.32 |
10.86 |
8.80 |
8.21 |
- |
8.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.58 |
13.76 |
13.19 |
9.59 |
13.75 |
14.55 |
15.15 |
12.11 |
11.19 |
- |
12.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.64 |
18.80 |
17.87 |
13.01 |
18.67 |
19.86 |
20.76 |
16.62 |
15.37 |
- |
16.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.32 |
10.33 |
9.97 |
7.39 |
11.08 |
11.91 |
12.58 |
10.30 |
9.30 |
- |
10.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
147.44 |
16.49 |
15.69 |
21.41 |
19.56 |
25.39 |
14.28 |
12.27 |
- |
18.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.03 |
0.02 |
0.03 |
0.06 |
0.05 |
0.02 |
0.02 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.52 |
-0.44 |
-0.42 |
-0.41 |
-0.42 |
-0.36 |
-0.37 |
-0.38 |
-0.39 |
- |
-0.32 |
| Leverage Ratio |
|
1.65 |
1.67 |
1.66 |
1.70 |
1.71 |
1.71 |
1.71 |
1.74 |
1.74 |
- |
1.74 |
| Compound Leverage Factor |
|
1.86 |
2.10 |
1.87 |
1.95 |
2.01 |
1.92 |
1.84 |
1.78 |
1.80 |
- |
1.76 |
| Debt to Total Capital |
|
2.81% |
2.31% |
2.44% |
6.03% |
4.47% |
1.94% |
1.96% |
0.00% |
0.45% |
- |
0.33% |
| Short-Term Debt to Total Capital |
|
2.81% |
2.31% |
2.44% |
6.03% |
4.47% |
1.94% |
1.96% |
0.00% |
0.45% |
- |
0.33% |
| Long-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% |
| 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 |
|
9.21% |
9.80% |
10.71% |
9.71% |
10.11% |
10.67% |
9.97% |
10.51% |
10.82% |
- |
11.00% |
| Common Equity to Total Capital |
|
87.98% |
87.90% |
86.85% |
84.26% |
85.42% |
87.40% |
88.06% |
89.49% |
88.73% |
- |
88.67% |
| Debt to EBITDA |
|
0.14 |
0.11 |
0.11 |
0.27 |
0.20 |
0.08 |
0.08 |
0.00 |
0.02 |
- |
0.01 |
| Net Debt to EBITDA |
|
-2.14 |
-1.77 |
-1.69 |
-1.57 |
-1.64 |
-1.27 |
-1.36 |
0.00 |
-1.46 |
- |
-1.01 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.22 |
0.21 |
0.21 |
0.53 |
0.38 |
0.15 |
0.15 |
0.00 |
0.03 |
- |
0.02 |
| Net Debt to NOPAT |
|
-3.45 |
-3.42 |
-3.27 |
-3.04 |
-3.15 |
-2.45 |
-2.61 |
0.00 |
-2.73 |
- |
-1.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
4.25 |
3.42 |
3.46 |
2.76 |
3.43 |
3.71 |
4.06 |
3.71 |
3.55 |
- |
3.67 |
| Noncontrolling Interest Sharing Ratio |
|
9.97% |
9.75% |
10.43% |
9.77% |
10.01% |
10.43% |
10.58% |
10.42% |
10.72% |
- |
10.59% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.59 |
1.42 |
1.39 |
1.23 |
1.29 |
1.18 |
1.26 |
1.39 |
1.32 |
- |
1.01 |
| Quick Ratio |
|
1.29 |
1.10 |
1.09 |
0.95 |
1.01 |
0.84 |
0.95 |
1.04 |
0.98 |
- |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-908 |
-622 |
339 |
64 |
164 |
122 |
130 |
372 |
521 |
120 |
206 |
| Operating Cash Flow to CapEx |
|
245.51% |
65.88% |
233.86% |
237.28% |
247.88% |
91.76% |
329.93% |
337.70% |
378.57% |
- |
381.94% |
| 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 |
|
0.89 |
0.92 |
0.95 |
0.95 |
0.94 |
0.98 |
1.02 |
1.01 |
1.01 |
- |
1.11 |
| Accounts Receivable Turnover |
|
165.20 |
166.33 |
165.70 |
166.08 |
158.88 |
153.78 |
146.14 |
136.12 |
140.23 |
- |
131.38 |
| Inventory Turnover |
|
17.67 |
21.62 |
25.44 |
24.35 |
24.06 |
22.71 |
27.91 |
26.26 |
25.62 |
- |
26.93 |
| Fixed Asset Turnover |
|
5.18 |
4.96 |
5.00 |
5.06 |
4.93 |
4.79 |
4.85 |
4.84 |
4.75 |
- |
4.88 |
| Accounts Payable Turnover |
|
3.17 |
4.27 |
4.73 |
4.38 |
4.42 |
4.44 |
4.88 |
4.51 |
4.54 |
- |
4.94 |
| Days Sales Outstanding (DSO) |
|
2.21 |
2.19 |
2.20 |
2.20 |
2.30 |
2.37 |
2.50 |
2.68 |
2.60 |
- |
2.78 |
| Days Inventory Outstanding (DIO) |
|
20.65 |
16.88 |
14.35 |
14.99 |
15.17 |
16.07 |
13.08 |
13.90 |
14.25 |
- |
13.55 |
| Days Payable Outstanding (DPO) |
|
115.01 |
85.50 |
77.24 |
83.30 |
82.53 |
82.28 |
74.85 |
80.95 |
80.35 |
- |
73.84 |
| Cash Conversion Cycle (CCC) |
|
-92.15 |
-66.43 |
-60.69 |
-66.12 |
-65.06 |
-63.84 |
-59.27 |
-64.37 |
-63.50 |
- |
-57.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,018 |
4,355 |
4,023 |
4,078 |
4,124 |
4,342 |
4,181 |
3,932 |
3,893 |
4,358 |
4,300 |
| Invested Capital Turnover |
|
3.07 |
2.74 |
2.72 |
2.75 |
2.75 |
2.60 |
2.76 |
2.85 |
2.89 |
- |
2.85 |
| Increase / (Decrease) in Invested Capital |
|
1,143 |
706 |
-66 |
135 |
106 |
-13 |
158 |
-146 |
-231 |
16 |
119 |
| Enterprise Value (EV) |
|
20,306 |
15,216 |
14,032 |
10,291 |
15,415 |
16,907 |
17,978 |
14,834 |
14,026 |
- |
16,091 |
| Market Capitalization |
|
22,859 |
17,266 |
15,874 |
12,025 |
17,307 |
18,293 |
19,581 |
16,691 |
15,825 |
- |
17,224 |
| Book Value per Share |
|
$15.76 |
$15.48 |
$14.63 |
$14.91 |
$15.65 |
$15.08 |
$15.38 |
$15.51 |
$15.44 |
$14.88 |
$15.39 |
| Tangible Book Value per Share |
|
$10.90 |
$10.45 |
$9.53 |
$9.69 |
$10.17 |
$9.75 |
$9.97 |
$9.99 |
$9.82 |
$9.04 |
$9.33 |
| Total Capital |
|
7,469 |
7,287 |
6,753 |
6,898 |
7,043 |
6,554 |
6,568 |
6,469 |
6,415 |
6,129 |
6,127 |
| Total Debt |
|
210 |
168 |
165 |
416 |
315 |
127 |
129 |
0.00 |
29 |
30 |
20 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3,241 |
-2,764 |
-2,565 |
-2,404 |
-2,604 |
-2,085 |
-2,258 |
-2,537 |
-2,493 |
-1,741 |
-1,807 |
| Capital Expenditures (CapEx) |
|
167 |
211 |
189 |
169 |
165 |
182 |
137 |
122 |
126 |
241 |
144 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,471 |
-1,423 |
-1,338 |
-1,458 |
-1,477 |
-1,306 |
-1,303 |
-1,320 |
-1,383 |
-1,243 |
-1,394 |
| Debt-free Net Working Capital (DFNWC) |
|
1,661 |
1,177 |
1,057 |
1,019 |
1,054 |
538 |
689 |
835 |
760 |
141 |
35 |
| Net Working Capital (NWC) |
|
1,451 |
1,009 |
892 |
603 |
739 |
411 |
560 |
835 |
731 |
111 |
15 |
| Net Nonoperating Expense (NNE) |
|
-32 |
-23 |
-34 |
-29 |
-49 |
-17 |
-25 |
-7.20 |
-15 |
-17 |
-5.64 |
| Net Nonoperating Obligations (NNO) |
|
-3,241 |
-2,764 |
-2,565 |
-2,404 |
-2,604 |
-2,085 |
-2,258 |
-2,537 |
-2,493 |
-1,741 |
-1,807 |
| Total Depreciation and Amortization (D&A) |
|
111 |
114 |
117 |
118 |
120 |
121 |
109 |
110 |
114 |
115 |
117 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.91% |
-12.96% |
-12.14% |
-13.20% |
-13.19% |
-11.55% |
-11.50% |
-11.54% |
-11.95% |
- |
-11.53% |
| Debt-free Net Working Capital to Revenue |
|
15.71% |
10.72% |
9.59% |
9.23% |
9.41% |
4.76% |
6.08% |
7.30% |
6.57% |
- |
0.29% |
| Net Working Capital to Revenue |
|
13.72% |
9.19% |
8.10% |
5.46% |
6.60% |
3.64% |
4.94% |
7.30% |
6.32% |
- |
0.12% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.59 |
$0.24 |
$0.72 |
$0.55 |
$0.77 |
$0.30 |
$0.78 |
$0.58 |
$0.76 |
$0.40 |
$0.88 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
416M |
416M |
401M |
389M |
384M |
388M |
376M |
373M |
368M |
369M |
353M |
| Adjusted Diluted Earnings per Share |
|
$0.58 |
$0.24 |
$0.71 |
$0.55 |
$0.77 |
$0.30 |
$0.77 |
$0.58 |
$0.76 |
$0.40 |
$0.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
420M |
420M |
403M |
391M |
385M |
390M |
378M |
374M |
369M |
371M |
354M |
| 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 |
|
413.65M |
400.76M |
389.90M |
384.42M |
379.76M |
376.12M |
373.32M |
368.72M |
361.42M |
353.10M |
349.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
235 |
93 |
274 |
209 |
276 |
122 |
292 |
235 |
292 |
147 |
325 |
| Normalized NOPAT Margin |
|
8.05% |
3.72% |
9.27% |
7.79% |
8.97% |
4.68% |
9.81% |
8.42% |
9.12% |
- |
9.95% |
| Pre Tax Income Margin |
|
12.53% |
5.54% |
14.20% |
11.38% |
14.20% |
6.55% |
14.36% |
11.16% |
12.88% |
- |
13.82% |
| 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 |
|
47.89% |
32.85% |
34.30% |
34.21% |
32.99% |
33.47% |
35.60% |
38.24% |
42.17% |
- |
44.03% |
| Augmented Payout Ratio |
|
87.21% |
100.89% |
171.96% |
183.83% |
177.63% |
160.92% |
110.95% |
113.72% |
132.65% |
- |
160.37% |