Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.96% |
6.67% |
6.04% |
7.29% |
6.30% |
3.40% |
2.85% |
9.95% |
9.18% |
6.61% |
7.07% |
EBITDA Growth |
|
9.31% |
8.89% |
45.38% |
-5.53% |
21.70% |
5.96% |
4.26% |
8.89% |
11.67% |
7.60% |
8.81% |
EBIT Growth |
|
10.18% |
10.29% |
17.72% |
-11.55% |
31.45% |
4.92% |
3.99% |
11.20% |
16.65% |
9.80% |
10.17% |
NOPAT Growth |
|
11.55% |
9.34% |
9.85% |
31.33% |
9.25% |
5.53% |
5.56% |
12.24% |
13.39% |
7.96% |
9.15% |
Net Income Growth |
|
-4.18% |
2.75% |
19.79% |
5.43% |
21.64% |
7.58% |
5.35% |
13.48% |
15.70% |
9.96% |
8.73% |
EPS Growth |
|
-2.87% |
6.56% |
22.15% |
7.05% |
23.29% |
8.78% |
6.49% |
15.32% |
17.29% |
10.84% |
9.67% |
Operating Cash Flow Growth |
|
8.38% |
-3.89% |
12.05% |
18.31% |
6.88% |
12.57% |
2.22% |
0.20% |
35.75% |
-1.19% |
18.81% |
Free Cash Flow Firm Growth |
|
-29.22% |
-18.80% |
32.79% |
-59.05% |
62.77% |
97.38% |
4.26% |
73.61% |
-11.24% |
-16.72% |
-55.94% |
Invested Capital Growth |
|
-6.51% |
5.59% |
-2.46% |
41.10% |
24.19% |
3.39% |
3.92% |
-17.74% |
-5.84% |
10.88% |
49.13% |
Revenue Q/Q Growth |
|
1.38% |
1.78% |
1.30% |
1.57% |
1.56% |
-0.70% |
2.46% |
2.42% |
1.98% |
1.54% |
1.77% |
EBITDA Q/Q Growth |
|
5.57% |
6.33% |
27.78% |
-17.42% |
9.66% |
-2.03% |
3.95% |
0.91% |
1.82% |
-0.41% |
7.16% |
EBIT Q/Q Growth |
|
1.42% |
2.78% |
1.95% |
-8.21% |
13.93% |
-3.52% |
5.15% |
0.89% |
2.57% |
-0.59% |
8.96% |
NOPAT Q/Q Growth |
|
1.90% |
2.53% |
-0.28% |
6.27% |
4.41% |
-1.88% |
4.55% |
1.67% |
0.73% |
-1.22% |
9.53% |
Net Income Q/Q Growth |
|
3.38% |
-3.50% |
2.19% |
-8.69% |
17.09% |
-2.53% |
5.12% |
3.05% |
4.64% |
1.42% |
2.04% |
EPS Q/Q Growth |
|
2.01% |
-4.41% |
1.28% |
-8.60% |
17.23% |
-2.23% |
5.20% |
3.40% |
4.99% |
1.45% |
2.25% |
Operating Cash Flow Q/Q Growth |
|
-4.58% |
8.78% |
-8.82% |
10.94% |
1.02% |
1.49% |
-3.85% |
9.16% |
6.93% |
2.84% |
2.89% |
Free Cash Flow Firm Q/Q Growth |
|
-45.20% |
6.13% |
-16.43% |
-48.01% |
145.37% |
7.80% |
-5.63% |
33.24% |
-7.14% |
-26.25% |
76.14% |
Invested Capital Q/Q Growth |
|
-5.70% |
-6.36% |
2.63% |
21.28% |
4.90% |
1.20% |
5.26% |
-10.62% |
-6.25% |
13.95% |
-0.44% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
41.24% |
41.37% |
41.44% |
41.56% |
43.15% |
42.12% |
42.42% |
47.49% |
49.43% |
50.42% |
50.84% |
EBITDA Margin |
|
22.45% |
22.91% |
31.42% |
27.66% |
31.67% |
32.45% |
32.90% |
32.58% |
33.33% |
33.64% |
36.10% |
Operating Margin |
|
18.41% |
18.77% |
19.02% |
19.27% |
21.43% |
21.53% |
22.16% |
22.56% |
23.62% |
23.88% |
26.32% |
EBIT Margin |
|
18.99% |
19.63% |
21.80% |
17.97% |
22.22% |
22.55% |
22.80% |
23.06% |
24.64% |
25.37% |
28.04% |
Profit (Net Income) Margin |
|
13.28% |
12.79% |
14.45% |
14.20% |
16.25% |
16.91% |
17.32% |
17.87% |
18.94% |
19.54% |
19.84% |
Tax Burden Percent |
|
70.15% |
66.79% |
68.32% |
82.58% |
76.28% |
77.50% |
77.31% |
77.52% |
76.89% |
77.01% |
76.83% |
Interest Burden Percent |
|
99.69% |
97.55% |
97.03% |
95.69% |
95.86% |
96.74% |
98.25% |
100.00% |
100.00% |
100.00% |
92.09% |
Effective Tax Rate |
|
33.52% |
33.17% |
31.68% |
17.42% |
23.72% |
22.50% |
22.69% |
22.48% |
23.11% |
22.99% |
23.17% |
Return on Invested Capital (ROIC) |
|
38.63% |
42.52% |
46.03% |
50.79% |
42.29% |
39.61% |
40.34% |
48.74% |
63.07% |
66.58% |
64.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
33.63% |
40.14% |
21.61% |
165.33% |
38.59% |
45.16% |
44.62% |
53.11% |
70.83% |
83.89% |
57.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
-13.32% |
-10.39% |
-3.76% |
-7.52% |
2.95% |
4.62% |
5.16% |
17.56% |
38.26% |
26.56% |
11.73% |
Return on Equity (ROE) |
|
25.31% |
32.13% |
42.27% |
43.27% |
45.24% |
44.23% |
45.50% |
66.30% |
101.33% |
93.14% |
76.00% |
Cash Return on Invested Capital (CROIC) |
|
45.36% |
37.08% |
48.53% |
16.69% |
20.71% |
36.28% |
36.49% |
68.21% |
69.09% |
56.26% |
24.84% |
Operating Return on Assets (OROA) |
|
6.37% |
5.97% |
6.67% |
6.27% |
7.77% |
8.12% |
7.78% |
6.80% |
7.78% |
9.25% |
10.70% |
Return on Assets (ROA) |
|
4.46% |
3.89% |
4.42% |
4.96% |
5.68% |
6.09% |
5.91% |
5.27% |
5.98% |
7.12% |
7.57% |
Return on Common Equity (ROCE) |
|
25.31% |
32.13% |
42.27% |
43.27% |
45.24% |
44.23% |
45.50% |
66.30% |
101.33% |
93.14% |
76.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
30.21% |
33.30% |
44.95% |
39.80% |
42.46% |
42.88% |
45.83% |
91.43% |
97.23% |
82.51% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,339 |
1,464 |
1,608 |
2,112 |
2,307 |
2,435 |
2,570 |
2,885 |
3,271 |
3,531 |
4,158 |
NOPAT Margin |
|
12.24% |
12.55% |
13.00% |
15.91% |
16.35% |
16.69% |
17.13% |
17.48% |
18.16% |
18.39% |
20.22% |
Net Nonoperating Expense Percent (NNEP) |
|
5.00% |
2.38% |
24.42% |
-114.55% |
3.70% |
-5.55% |
-4.28% |
-4.37% |
-7.76% |
-17.31% |
7.10% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
27.85% |
Cost of Revenue to Revenue |
|
58.76% |
58.63% |
58.56% |
58.44% |
56.85% |
57.88% |
57.58% |
57.35% |
55.26% |
54.56% |
53.97% |
SG&A Expenses to Revenue |
|
22.83% |
22.60% |
22.42% |
22.29% |
21.72% |
20.58% |
20.26% |
19.60% |
19.72% |
19.68% |
19.71% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.84% |
4.69% |
4.98% |
4.81% |
Operating Expenses to Revenue |
|
22.83% |
22.60% |
22.42% |
22.29% |
21.72% |
20.58% |
20.26% |
24.93% |
25.81% |
26.54% |
24.51% |
Earnings before Interest and Taxes (EBIT) |
|
2,077 |
2,291 |
2,697 |
2,385 |
3,136 |
3,290 |
3,421 |
3,804 |
4,438 |
4,872 |
5,766 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,455 |
2,674 |
3,887 |
3,672 |
4,469 |
4,735 |
4,936 |
5,375 |
6,003 |
6,459 |
7,422 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.44 |
7.87 |
9.94 |
11.00 |
11.98 |
10.23 |
14.01 |
26.06 |
25.30 |
21.48 |
20.23 |
Price to Tangible Book Value (P/TBV) |
|
12.33 |
15.57 |
24.47 |
32.42 |
32.27 |
26.43 |
37.45 |
0.00 |
0.00 |
113.86 |
95.45 |
Price to Revenue (P/Rev) |
|
2.83 |
3.02 |
3.20 |
3.92 |
4.59 |
4.03 |
5.29 |
5.09 |
4.93 |
5.09 |
6.09 |
Price to Earnings (P/E) |
|
21.33 |
23.64 |
22.12 |
27.63 |
28.23 |
23.86 |
30.58 |
28.50 |
26.02 |
26.04 |
30.69 |
Dividend Yield |
|
2.87% |
2.69% |
2.53% |
2.13% |
2.06% |
2.57% |
1.98% |
2.01% |
2.23% |
2.28% |
1.95% |
Earnings Yield |
|
4.69% |
4.23% |
4.52% |
3.62% |
3.54% |
4.19% |
3.27% |
3.51% |
3.84% |
3.84% |
3.26% |
Enterprise Value to Invested Capital (EV/IC) |
|
8.74 |
9.64 |
11.24 |
10.66 |
10.71 |
9.43 |
12.30 |
16.02 |
17.83 |
17.53 |
16.28 |
Enterprise Value to Revenue (EV/Rev) |
|
2.68 |
2.92 |
3.13 |
3.91 |
4.59 |
4.04 |
5.32 |
5.19 |
4.98 |
5.09 |
6.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.93 |
12.75 |
9.97 |
14.14 |
14.49 |
12.45 |
16.18 |
15.92 |
14.94 |
15.14 |
16.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.10 |
14.88 |
14.38 |
21.76 |
20.65 |
17.92 |
23.34 |
22.50 |
20.21 |
20.07 |
21.87 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.87 |
23.29 |
24.11 |
24.58 |
28.07 |
24.21 |
31.07 |
29.67 |
27.42 |
27.69 |
30.32 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.84 |
17.97 |
18.24 |
20.64 |
24.09 |
19.48 |
25.82 |
27.61 |
21.31 |
23.52 |
25.52 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.63 |
26.71 |
22.87 |
74.78 |
57.32 |
26.43 |
34.34 |
21.20 |
25.03 |
32.77 |
78.48 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.45 |
0.50 |
0.42 |
0.37 |
0.35 |
0.53 |
0.93 |
0.85 |
0.66 |
1.41 |
Long-Term Debt to Equity |
|
0.00 |
0.45 |
0.50 |
0.42 |
0.37 |
0.17 |
0.53 |
0.93 |
0.85 |
0.66 |
0.64 |
Financial Leverage |
|
-0.40 |
-0.26 |
-0.17 |
-0.05 |
0.08 |
0.10 |
0.12 |
0.33 |
0.54 |
0.32 |
0.21 |
Leverage Ratio |
|
5.68 |
8.26 |
9.56 |
8.73 |
7.97 |
7.27 |
7.70 |
12.57 |
16.93 |
13.07 |
10.04 |
Compound Leverage Factor |
|
5.66 |
8.06 |
9.27 |
8.35 |
7.64 |
7.03 |
7.56 |
12.57 |
16.93 |
13.07 |
9.24 |
Debt to Total Capital |
|
0.00% |
30.94% |
33.49% |
29.72% |
27.05% |
25.84% |
34.49% |
48.08% |
46.00% |
39.68% |
58.56% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.92% |
0.00% |
0.00% |
0.00% |
0.00% |
31.94% |
Long-Term Debt to Total Capital |
|
0.00% |
30.94% |
33.49% |
29.72% |
27.05% |
12.93% |
34.49% |
48.08% |
46.00% |
39.68% |
26.62% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
69.06% |
66.51% |
70.28% |
72.95% |
74.16% |
65.51% |
51.92% |
54.00% |
60.32% |
41.44% |
Debt to EBITDA |
|
0.00 |
0.75 |
0.52 |
0.55 |
0.45 |
0.42 |
0.60 |
0.56 |
0.50 |
0.46 |
1.18 |
Net Debt to EBITDA |
|
0.00 |
-0.44 |
-0.20 |
-0.05 |
0.01 |
0.02 |
0.08 |
0.29 |
0.15 |
0.01 |
0.12 |
Long-Term Debt to EBITDA |
|
0.00 |
0.75 |
0.52 |
0.55 |
0.45 |
0.21 |
0.60 |
0.56 |
0.50 |
0.46 |
0.54 |
Debt to NOPAT |
|
0.00 |
1.37 |
1.25 |
0.95 |
0.87 |
0.82 |
1.16 |
1.04 |
0.91 |
0.85 |
2.10 |
Net Debt to NOPAT |
|
0.00 |
-0.81 |
-0.48 |
-0.08 |
0.02 |
0.04 |
0.16 |
0.54 |
0.28 |
0.02 |
0.22 |
Long-Term Debt to NOPAT |
|
0.00 |
1.37 |
1.25 |
0.95 |
0.87 |
0.41 |
1.16 |
1.04 |
0.91 |
0.85 |
0.96 |
Altman Z-Score |
|
1.83 |
1.53 |
1.93 |
2.10 |
2.28 |
2.41 |
2.27 |
1.76 |
2.36 |
2.44 |
3.04 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.06 |
1.10 |
1.10 |
1.05 |
1.05 |
1.05 |
1.07 |
0.99 |
0.99 |
1.01 |
1.05 |
Quick Ratio |
|
0.12 |
0.14 |
0.15 |
0.14 |
0.13 |
0.14 |
0.14 |
0.08 |
0.12 |
0.14 |
0.28 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,572 |
1,277 |
1,695 |
694 |
1,130 |
2,230 |
2,325 |
4,037 |
3,583 |
2,984 |
1,607 |
Operating Cash Flow to CapEx |
|
1,460.06% |
1,241.69% |
885.05% |
1,222.75% |
1,744.52% |
2,111.79% |
1,935.73% |
2,210.77% |
2,039.55% |
2,308.50% |
3,128.37% |
Free Cash Flow to Firm to Interest Expense |
|
241.86 |
22.71 |
21.19 |
6.76 |
8.70 |
20.82 |
38.95 |
0.00 |
0.00 |
0.00 |
3.52 |
Operating Cash Flow to Interest Expense |
|
303.69 |
33.76 |
26.57 |
24.49 |
20.70 |
28.26 |
51.81 |
0.00 |
0.00 |
0.00 |
10.84 |
Operating Cash Flow Less CapEx to Interest Expense |
|
282.89 |
31.04 |
23.57 |
22.49 |
19.51 |
26.92 |
49.14 |
0.00 |
0.00 |
0.00 |
10.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.30 |
0.31 |
0.35 |
0.35 |
0.36 |
0.34 |
0.30 |
0.32 |
0.36 |
0.38 |
Accounts Receivable Turnover |
|
7.18 |
7.09 |
7.18 |
7.20 |
6.38 |
5.98 |
5.81 |
5.59 |
5.83 |
5.97 |
5.87 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
16.33 |
17.19 |
16.89 |
16.87 |
18.11 |
19.88 |
21.62 |
24.68 |
27.00 |
28.09 |
30.67 |
Accounts Payable Turnover |
|
37.09 |
39.45 |
47.98 |
54.42 |
61.49 |
74.24 |
71.08 |
75.30 |
96.17 |
106.15 |
82.29 |
Days Sales Outstanding (DSO) |
|
50.82 |
51.46 |
50.84 |
50.70 |
57.21 |
61.05 |
62.86 |
65.24 |
62.62 |
61.18 |
62.20 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
9.84 |
9.25 |
7.61 |
6.71 |
5.94 |
4.92 |
5.13 |
4.85 |
3.80 |
3.44 |
4.44 |
Cash Conversion Cycle (CCC) |
|
40.97 |
42.20 |
43.23 |
43.99 |
51.28 |
56.13 |
57.73 |
60.40 |
58.82 |
57.75 |
57.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,349 |
3,537 |
3,450 |
4,867 |
6,045 |
6,249 |
6,494 |
5,342 |
5,030 |
5,577 |
7,745 |
Invested Capital Turnover |
|
3.16 |
3.39 |
3.54 |
3.19 |
2.59 |
2.37 |
2.36 |
2.79 |
3.47 |
3.62 |
3.18 |
Increase / (Decrease) in Invested Capital |
|
-233 |
187 |
-87 |
1,418 |
1,177 |
205 |
245 |
-1,152 |
-312 |
547 |
2,551 |
Enterprise Value (EV) |
|
29,285 |
34,098 |
38,768 |
51,907 |
64,758 |
58,949 |
79,859 |
85,591 |
89,682 |
97,772 |
126,084 |
Market Capitalization |
|
30,980 |
35,282 |
39,546 |
52,074 |
64,716 |
58,853 |
79,449 |
84,040 |
88,776 |
97,694 |
125,187 |
Book Value per Share |
|
$10.24 |
$9.84 |
$8.89 |
$10.75 |
$12.41 |
$13.38 |
$13.33 |
$7.72 |
$8.49 |
$11.11 |
$15.24 |
Tangible Book Value per Share |
|
$5.35 |
$4.97 |
$3.61 |
$3.65 |
$4.61 |
$5.18 |
$4.99 |
($0.98) |
($0.42) |
$2.10 |
$3.23 |
Total Capital |
|
4,809 |
6,489 |
5,979 |
6,738 |
7,402 |
7,757 |
8,655 |
6,212 |
6,498 |
7,539 |
14,932 |
Total Debt |
|
0.00 |
2,008 |
2,002 |
2,002 |
2,002 |
2,005 |
2,985 |
2,987 |
2,989 |
2,991 |
8,744 |
Total Long-Term Debt |
|
0.00 |
2,008 |
2,002 |
2,002 |
2,002 |
1,003 |
2,985 |
2,987 |
2,989 |
2,991 |
3,975 |
Net Debt |
|
-1,695 |
-1,183 |
-778 |
-168 |
43 |
96 |
410 |
1,551 |
906 |
78 |
898 |
Capital Expenditures (CapEx) |
|
135 |
153 |
240 |
206 |
154 |
143 |
160 |
140 |
206 |
180 |
158 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
30 |
462 |
62 |
-759 |
-245 |
531 |
72 |
-1,790 |
-2,681 |
-2,451 |
-1,103 |
Debt-free Net Working Capital (DFNWC) |
|
1,696 |
3,653 |
2,843 |
1,411 |
1,715 |
2,439 |
2,647 |
-354 |
-597 |
463 |
6,743 |
Net Working Capital (NWC) |
|
1,696 |
3,653 |
2,843 |
1,411 |
1,715 |
1,438 |
2,647 |
-354 |
-597 |
463 |
1,974 |
Net Nonoperating Expense (NNE) |
|
-114 |
-29 |
-180 |
227 |
14 |
-32 |
-28 |
-64 |
-141 |
-221 |
78 |
Net Nonoperating Obligations (NNO) |
|
-1,459 |
-945 |
-528 |
131 |
645 |
497 |
824 |
2,117 |
1,521 |
1,030 |
1,557 |
Total Depreciation and Amortization (D&A) |
|
378 |
383 |
1,190 |
1,287 |
1,333 |
1,445 |
1,516 |
1,571 |
1,565 |
1,587 |
1,656 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.27% |
3.96% |
0.50% |
-5.72% |
-1.74% |
3.64% |
0.48% |
-10.85% |
-14.88% |
-12.76% |
-5.37% |
Debt-free Net Working Capital to Revenue |
|
15.50% |
31.31% |
22.98% |
10.63% |
12.15% |
16.72% |
17.64% |
-2.14% |
-3.31% |
2.41% |
32.80% |
Net Working Capital to Revenue |
|
15.50% |
31.31% |
22.98% |
10.63% |
12.15% |
9.85% |
17.64% |
-2.14% |
-3.31% |
2.41% |
9.60% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.07 |
$3.27 |
$3.87 |
$3.68 |
$5.27 |
$5.73 |
$6.10 |
$7.04 |
$8.25 |
$9.14 |
$10.02 |
Adjusted Weighted Average Basic Shares Outstanding |
|
472.60M |
457M |
447.80M |
440.60M |
435M |
430.80M |
426.30M |
418.80M |
413.70M |
410.60M |
407.10M |
Adjusted Diluted Earnings per Share |
|
$3.05 |
$3.25 |
$3.85 |
$3.66 |
$5.24 |
$5.70 |
$6.07 |
$7.00 |
$8.21 |
$9.10 |
$9.98 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
475.80M |
459.10M |
450.30M |
443.30M |
437.60M |
432.70M |
428.10M |
421.10M |
415.70M |
412.20M |
408.70M |
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 |
|
465.81M |
456.18M |
444.37M |
438.08M |
433.94M |
429.97M |
423.08M |
415.52M |
411.99M |
407.80M |
405.04M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,339 |
1,464 |
1,608 |
2,112 |
2,307 |
2,435 |
2,570 |
2,885 |
3,271 |
3,531 |
4,158 |
Normalized NOPAT Margin |
|
12.24% |
12.55% |
13.00% |
15.91% |
16.35% |
16.69% |
17.13% |
17.48% |
18.16% |
18.39% |
20.22% |
Pre Tax Income Margin |
|
18.93% |
19.15% |
21.15% |
17.20% |
21.30% |
21.81% |
22.40% |
23.06% |
24.64% |
25.37% |
25.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
319.57 |
40.76 |
33.71 |
23.23 |
24.14 |
30.72 |
57.30 |
0.00 |
0.00 |
0.00 |
12.65 |
NOPAT to Interest Expense |
|
205.97 |
26.05 |
20.10 |
20.56 |
17.76 |
22.73 |
43.05 |
0.00 |
0.00 |
0.00 |
9.12 |
EBIT Less CapEx to Interest Expense |
|
298.77 |
38.04 |
30.71 |
21.22 |
22.95 |
29.38 |
54.62 |
0.00 |
0.00 |
0.00 |
12.30 |
NOPAT Less CapEx to Interest Expense |
|
185.17 |
23.33 |
17.10 |
18.56 |
16.57 |
21.40 |
40.38 |
0.00 |
0.00 |
0.00 |
8.77 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
63.86% |
63.22% |
55.67% |
56.43% |
56.39% |
59.62% |
60.63% |
56.26% |
55.79% |
58.19% |
58.80% |
Augmented Payout Ratio |
|
171.07% |
140.66% |
126.12% |
108.92% |
97.29% |
100.42% |
113.44% |
123.04% |
88.66% |
91.01% |
98.32% |