| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
793,959,430.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
793,959,430.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.39% |
-0.47% |
0.24% |
5.49% |
4.79% |
6.84% |
6.83% |
7.73% |
-3.48% |
-2.15% |
11.41% |
| EBITDA Growth |
|
10.85% |
14.63% |
9.25% |
5.79% |
-12.25% |
-6.73% |
16.01% |
29.46% |
18.40% |
10.31% |
37.55% |
| EBIT Growth |
|
11.17% |
16.93% |
11.70% |
8.41% |
-12.06% |
-7.58% |
16.42% |
29.96% |
19.22% |
9.80% |
37.82% |
| NOPAT Growth |
|
11.72% |
-0.03% |
-2.51% |
8.53% |
2.77% |
-29.47% |
20.89% |
-8.25% |
-23.35% |
31.01% |
9.97% |
| Net Income Growth |
|
25.96% |
17.59% |
9.33% |
9.29% |
-13.62% |
-41.31% |
24.10% |
4.34% |
9.59% |
70.97% |
31.31% |
| EPS Growth |
|
28.65% |
19.31% |
10.75% |
10.81% |
-12.18% |
-39.83% |
27.67% |
8.29% |
12.92% |
75.17% |
33.46% |
| Operating Cash Flow Growth |
|
81.45% |
2.42% |
-39.27% |
-7.67% |
65.59% |
-60.22% |
12.86% |
10.44% |
9.83% |
82.27% |
-46.21% |
| Free Cash Flow Firm Growth |
|
268.21% |
226.97% |
2,725.00% |
-50.51% |
-24.28% |
-108.70% |
-65.29% |
-107.83% |
-77.59% |
536.38% |
-86.53% |
| Invested Capital Growth |
|
-2.52% |
-2.73% |
4.39% |
8.08% |
1.90% |
11.10% |
12.22% |
12.34% |
8.21% |
5.76% |
14.45% |
| Revenue Q/Q Growth |
|
4.64% |
-0.24% |
-0.91% |
1.99% |
3.94% |
1.72% |
-0.92% |
2.85% |
-6.87% |
3.12% |
12.81% |
| EBITDA Q/Q Growth |
|
17.88% |
3.94% |
-12.39% |
-1.44% |
-2.22% |
10.48% |
8.96% |
9.99% |
-10.58% |
2.94% |
35.86% |
| EBIT Q/Q Growth |
|
19.51% |
5.92% |
-13.08% |
-1.46% |
-3.06% |
11.32% |
9.48% |
10.00% |
-11.07% |
2.52% |
37.42% |
| NOPAT Q/Q Growth |
|
16.83% |
-5.18% |
-4.25% |
2.31% |
10.63% |
-34.92% |
64.12% |
-22.35% |
-7.57% |
11.23% |
37.76% |
| Net Income Q/Q Growth |
|
28.46% |
0.75% |
-14.71% |
-0.99% |
1.52% |
-31.54% |
80.34% |
-16.75% |
6.63% |
6.80% |
38.50% |
| EPS Q/Q Growth |
|
28.65% |
1.26% |
-14.52% |
-0.49% |
1.95% |
-30.62% |
81.38% |
-15.59% |
6.31% |
7.63% |
38.19% |
| Operating Cash Flow Q/Q Growth |
|
-39.80% |
49.52% |
-40.13% |
71.34% |
7.97% |
-64.08% |
69.84% |
67.66% |
7.37% |
-40.38% |
-49.88% |
| Free Cash Flow Firm Q/Q Growth |
|
48.43% |
-3.31% |
-47.28% |
-34.59% |
127.12% |
-111.11% |
310.42% |
-114.74% |
750.39% |
116.27% |
-93.51% |
| Invested Capital Q/Q Growth |
|
5.98% |
-1.34% |
5.02% |
-1.57% |
-0.08% |
7.57% |
6.08% |
-1.47% |
-3.76% |
5.12% |
14.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.14% |
47.77% |
47.44% |
47.29% |
47.34% |
48.79% |
49.08% |
48.78% |
48.01% |
48.99% |
49.90% |
| EBITDA Margin |
|
35.10% |
36.57% |
32.34% |
31.25% |
29.40% |
31.93% |
35.11% |
37.55% |
36.06% |
36.00% |
43.35% |
| Operating Margin |
|
29.32% |
29.33% |
28.77% |
28.65% |
29.04% |
30.35% |
30.55% |
30.58% |
25.18% |
26.11% |
31.90% |
| EBIT Margin |
|
33.17% |
35.22% |
30.89% |
29.85% |
27.84% |
30.46% |
33.66% |
36.00% |
34.38% |
34.18% |
41.64% |
| Profit (Net Income) Margin |
|
29.81% |
30.10% |
25.91% |
25.15% |
24.57% |
16.54% |
30.10% |
24.36% |
27.90% |
28.89% |
35.47% |
| Tax Burden Percent |
|
92.27% |
87.67% |
86.36% |
86.99% |
91.35% |
55.92% |
92.03% |
69.41% |
83.68% |
87.03% |
87.01% |
| Interest Burden Percent |
|
97.40% |
97.50% |
97.13% |
96.89% |
96.63% |
97.07% |
97.15% |
97.49% |
96.96% |
97.12% |
97.91% |
| Effective Tax Rate |
|
7.73% |
12.33% |
13.64% |
13.01% |
8.65% |
44.08% |
7.97% |
30.59% |
16.32% |
12.97% |
12.99% |
| Return on Invested Capital (ROIC) |
|
55.50% |
53.34% |
50.87% |
53.43% |
55.97% |
35.30% |
56.29% |
43.96% |
44.15% |
44.56% |
50.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
41.72% |
42.27% |
48.67% |
53.08% |
58.85% |
35.96% |
53.20% |
39.68% |
36.63% |
37.08% |
39.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.94% |
-7.29% |
-9.70% |
-13.89% |
-15.96% |
-9.45% |
-13.03% |
-11.09% |
-11.47% |
-10.63% |
-10.20% |
| Return on Equity (ROE) |
|
51.56% |
46.06% |
41.17% |
39.54% |
40.01% |
25.85% |
43.26% |
32.87% |
32.68% |
33.93% |
40.43% |
| Cash Return on Invested Capital (CROIC) |
|
55.17% |
56.01% |
47.89% |
47.21% |
51.89% |
37.86% |
36.86% |
36.29% |
38.33% |
40.06% |
29.27% |
| Operating Return on Assets (OROA) |
|
30.62% |
31.35% |
26.82% |
25.02% |
23.23% |
25.95% |
28.84% |
30.36% |
27.59% |
27.18% |
32.70% |
| Return on Assets (ROA) |
|
27.51% |
26.80% |
22.50% |
21.09% |
20.50% |
14.09% |
25.78% |
20.55% |
22.38% |
22.97% |
27.86% |
| Return on Common Equity (ROCE) |
|
51.56% |
46.06% |
41.17% |
39.54% |
40.01% |
25.85% |
43.26% |
32.87% |
32.68% |
33.93% |
40.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
41.07% |
40.14% |
39.54% |
0.00% |
34.06% |
35.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,819 |
1,724 |
1,651 |
1,689 |
1,869 |
1,216 |
1,996 |
1,550 |
1,433 |
1,593 |
2,195 |
| NOPAT Margin |
|
27.05% |
25.71% |
24.84% |
24.92% |
26.53% |
16.97% |
28.12% |
21.23% |
21.07% |
22.72% |
27.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
13.77% |
11.08% |
2.20% |
0.35% |
-2.88% |
-0.66% |
3.09% |
4.28% |
7.52% |
7.48% |
11.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
8.30% |
7.50% |
- |
- |
7.40% |
4.89% |
7.91% |
6.02% |
5.31% |
5.64% |
7.23% |
| Cost of Revenue to Revenue |
|
52.86% |
52.23% |
52.56% |
52.71% |
52.66% |
51.21% |
50.92% |
51.22% |
51.99% |
51.01% |
50.10% |
| SG&A Expenses to Revenue |
|
3.23% |
4.12% |
3.72% |
3.28% |
3.07% |
3.57% |
2.92% |
2.79% |
3.57% |
2.70% |
2.07% |
| R&D to Revenue |
|
11.74% |
11.24% |
11.81% |
12.33% |
12.18% |
11.99% |
12.58% |
12.34% |
13.49% |
13.23% |
12.98% |
| Operating Expenses to Revenue |
|
17.82% |
18.44% |
18.67% |
18.63% |
18.30% |
18.43% |
18.54% |
18.20% |
22.84% |
22.88% |
18.00% |
| Earnings before Interest and Taxes (EBIT) |
|
2,230 |
2,362 |
2,053 |
2,023 |
1,961 |
2,183 |
2,390 |
2,629 |
2,338 |
2,397 |
3,294 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,360 |
2,453 |
2,149 |
2,118 |
2,071 |
2,288 |
2,493 |
2,742 |
2,452 |
2,524 |
3,429 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.65 |
7.93 |
9.25 |
9.06 |
8.07 |
8.14 |
6.48 |
7.62 |
8.91 |
11.76 |
13.83 |
| Price to Tangible Book Value (P/TBV) |
|
8.83 |
10.30 |
11.86 |
11.49 |
10.21 |
10.37 |
8.20 |
9.58 |
11.03 |
14.35 |
16.73 |
| Price to Revenue (P/Rev) |
|
4.10 |
5.22 |
6.35 |
6.35 |
5.64 |
5.49 |
4.37 |
5.19 |
6.41 |
9.05 |
11.39 |
| Price to Earnings (P/E) |
|
15.86 |
19.31 |
23.05 |
22.90 |
21.37 |
23.90 |
18.17 |
21.75 |
25.99 |
32.57 |
38.85 |
| Dividend Yield |
|
0.89% |
0.74% |
0.63% |
0.66% |
0.77% |
0.82% |
1.06% |
0.90% |
0.75% |
0.55% |
0.44% |
| Earnings Yield |
|
6.30% |
5.18% |
4.34% |
4.37% |
4.68% |
4.18% |
5.50% |
4.60% |
3.85% |
3.07% |
2.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
8.24 |
10.59 |
12.36 |
12.66 |
11.34 |
10.51 |
8.00 |
9.83 |
12.48 |
16.79 |
19.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.97 |
5.04 |
6.17 |
6.14 |
5.42 |
5.32 |
4.22 |
5.02 |
6.19 |
8.80 |
11.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.42 |
15.19 |
18.23 |
18.15 |
16.77 |
17.04 |
13.23 |
14.98 |
17.60 |
24.33 |
29.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.22 |
16.08 |
19.20 |
19.01 |
17.55 |
17.88 |
13.87 |
15.68 |
18.40 |
25.46 |
30.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.46 |
19.62 |
24.19 |
23.93 |
21.28 |
22.86 |
17.48 |
21.71 |
28.05 |
37.81 |
47.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.09 |
15.23 |
20.80 |
21.52 |
16.99 |
20.20 |
15.91 |
18.65 |
22.06 |
28.49 |
40.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.75 |
18.66 |
26.36 |
27.87 |
22.05 |
29.21 |
22.94 |
28.66 |
33.83 |
43.09 |
69.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.34 |
0.32 |
0.31 |
0.33 |
0.33 |
0.34 |
0.33 |
0.32 |
0.32 |
0.30 |
0.27 |
| Long-Term Debt to Equity |
|
0.33 |
0.31 |
0.30 |
0.33 |
0.29 |
0.29 |
0.29 |
0.28 |
0.32 |
0.30 |
0.22 |
| Financial Leverage |
|
-0.09 |
-0.17 |
-0.20 |
-0.26 |
-0.27 |
-0.26 |
-0.24 |
-0.28 |
-0.31 |
-0.29 |
-0.26 |
| Leverage Ratio |
|
2.01 |
1.93 |
1.89 |
1.89 |
1.84 |
1.80 |
1.76 |
1.77 |
1.79 |
1.76 |
1.72 |
| Compound Leverage Factor |
|
1.96 |
1.88 |
1.83 |
1.83 |
1.78 |
1.75 |
1.71 |
1.73 |
1.74 |
1.71 |
1.69 |
| Debt to Total Capital |
|
25.38% |
24.19% |
23.41% |
24.93% |
24.78% |
25.16% |
24.82% |
24.30% |
24.30% |
23.18% |
21.26% |
| Short-Term Debt to Total Capital |
|
0.46% |
0.44% |
0.42% |
0.39% |
3.16% |
3.21% |
3.17% |
3.10% |
0.37% |
0.35% |
3.95% |
| Long-Term Debt to Total Capital |
|
24.92% |
23.76% |
22.99% |
24.54% |
21.62% |
21.94% |
21.66% |
21.20% |
23.93% |
22.83% |
17.31% |
| 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 |
|
74.62% |
75.81% |
76.59% |
75.07% |
75.22% |
74.84% |
75.18% |
75.70% |
75.70% |
76.82% |
78.74% |
| Debt to EBITDA |
|
0.66 |
0.63 |
0.62 |
0.69 |
0.71 |
0.73 |
0.70 |
0.65 |
0.66 |
0.64 |
0.58 |
| Net Debt to EBITDA |
|
-0.42 |
-0.55 |
-0.56 |
-0.64 |
-0.68 |
-0.54 |
-0.46 |
-0.51 |
-0.64 |
-0.68 |
-0.62 |
| Long-Term Debt to EBITDA |
|
0.64 |
0.62 |
0.61 |
0.68 |
0.62 |
0.63 |
0.61 |
0.57 |
0.65 |
0.63 |
0.47 |
| Debt to NOPAT |
|
0.82 |
0.82 |
0.82 |
0.91 |
0.90 |
0.97 |
0.92 |
0.95 |
1.05 |
1.00 |
0.95 |
| Net Debt to NOPAT |
|
-0.53 |
-0.71 |
-0.74 |
-0.85 |
-0.87 |
-0.72 |
-0.61 |
-0.74 |
-1.01 |
-1.05 |
-1.02 |
| Long-Term Debt to NOPAT |
|
0.80 |
0.80 |
0.81 |
0.89 |
0.79 |
0.85 |
0.80 |
0.83 |
1.03 |
0.98 |
0.77 |
| Altman Z-Score |
|
8.09 |
9.44 |
10.91 |
10.40 |
9.42 |
9.82 |
8.69 |
9.76 |
10.42 |
13.12 |
15.56 |
| 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 |
|
2.60 |
2.71 |
2.80 |
2.86 |
2.51 |
2.68 |
2.46 |
2.50 |
2.61 |
2.71 |
2.51 |
| Quick Ratio |
|
1.63 |
1.72 |
1.79 |
1.95 |
1.74 |
1.84 |
1.62 |
1.62 |
1.72 |
1.74 |
1.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,149 |
2,077 |
1,095 |
716 |
1,627 |
-181 |
380 |
-56 |
365 |
788 |
51 |
| Operating Cash Flow to CapEx |
|
503.24% |
1,015.28% |
541.63% |
803.03% |
632.68% |
242.78% |
308.04% |
451.03% |
360.25% |
260.99% |
133.07% |
| Free Cash Flow to Firm to Interest Expense |
|
37.04 |
35.21 |
18.56 |
11.37 |
24.65 |
-2.82 |
5.59 |
-0.85 |
5.14 |
11.43 |
0.74 |
| Operating Cash Flow to Interest Expense |
|
26.81 |
39.41 |
23.59 |
37.86 |
39.02 |
14.45 |
23.10 |
39.91 |
39.83 |
24.43 |
12.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
21.48 |
35.53 |
19.24 |
33.14 |
32.85 |
8.50 |
15.60 |
31.06 |
28.77 |
15.07 |
3.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
0.89 |
0.87 |
0.84 |
0.83 |
0.85 |
0.86 |
0.84 |
0.80 |
0.80 |
0.79 |
| Accounts Receivable Turnover |
|
4.72 |
5.25 |
5.15 |
5.27 |
5.23 |
5.17 |
5.12 |
5.33 |
5.45 |
5.14 |
4.62 |
| Inventory Turnover |
|
2.42 |
2.40 |
2.41 |
2.48 |
2.56 |
2.59 |
2.57 |
2.59 |
2.57 |
2.52 |
2.47 |
| Fixed Asset Turnover |
|
10.54 |
9.96 |
9.61 |
9.42 |
8.97 |
8.65 |
8.27 |
7.92 |
7.14 |
6.63 |
6.39 |
| Accounts Payable Turnover |
|
3.31 |
3.60 |
3.30 |
3.17 |
3.13 |
3.48 |
3.28 |
3.27 |
2.87 |
2.99 |
2.98 |
| Days Sales Outstanding (DSO) |
|
77.31 |
69.49 |
70.89 |
69.32 |
69.83 |
70.65 |
71.24 |
68.51 |
67.03 |
70.99 |
78.97 |
| Days Inventory Outstanding (DIO) |
|
150.53 |
152.06 |
151.63 |
147.02 |
142.46 |
140.82 |
142.15 |
140.88 |
142.09 |
145.05 |
147.81 |
| Days Payable Outstanding (DPO) |
|
110.20 |
101.35 |
110.46 |
115.20 |
116.52 |
105.03 |
111.24 |
111.48 |
127.26 |
121.94 |
122.39 |
| Cash Conversion Cycle (CCC) |
|
117.64 |
120.21 |
112.06 |
101.13 |
95.77 |
106.44 |
102.15 |
97.92 |
81.86 |
94.10 |
104.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12,760 |
12,589 |
13,221 |
13,013 |
13,002 |
13,986 |
14,837 |
14,619 |
14,070 |
14,791 |
16,981 |
| Invested Capital Turnover |
|
2.05 |
2.07 |
2.05 |
2.14 |
2.11 |
2.08 |
2.00 |
2.07 |
2.10 |
1.96 |
1.82 |
| Increase / (Decrease) in Invested Capital |
|
-330 |
-353 |
556 |
973 |
242 |
1,397 |
1,616 |
1,606 |
1,068 |
805 |
2,144 |
| Enterprise Value (EV) |
|
105,163 |
133,377 |
163,380 |
164,798 |
147,408 |
146,967 |
118,652 |
143,705 |
175,530 |
248,385 |
323,628 |
| Market Capitalization |
|
108,752 |
138,217 |
168,358 |
170,625 |
153,407 |
151,606 |
122,776 |
148,590 |
181,875 |
255,311 |
330,556 |
| Book Value per Share |
|
$19.54 |
$20.97 |
$21.90 |
$22.75 |
$23.05 |
$22.89 |
$23.34 |
$24.30 |
$25.63 |
$27.39 |
$30.13 |
| Tangible Book Value per Share |
|
$14.73 |
$16.14 |
$17.08 |
$17.93 |
$18.22 |
$17.97 |
$18.42 |
$19.34 |
$20.69 |
$22.44 |
$24.89 |
| Total Capital |
|
21,910 |
22,991 |
23,761 |
25,097 |
25,260 |
24,885 |
25,222 |
25,766 |
26,970 |
28,270 |
30,364 |
| Total Debt |
|
5,561 |
5,562 |
5,562 |
6,257 |
6,259 |
6,260 |
6,261 |
6,262 |
6,555 |
6,553 |
6,455 |
| Total Long-Term Debt |
|
5,461 |
5,462 |
5,463 |
6,158 |
5,460 |
5,461 |
5,462 |
5,463 |
6,455 |
6,453 |
5,256 |
| Net Debt |
|
-3,589 |
-4,840 |
-4,978 |
-5,827 |
-5,999 |
-4,639 |
-4,124 |
-4,885 |
-6,345 |
-6,926 |
-6,928 |
| Capital Expenditures (CapEx) |
|
309 |
229 |
257 |
297 |
407 |
381 |
510 |
584 |
785 |
646 |
635 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5,006 |
4,714 |
4,923 |
4,439 |
4,080 |
5,544 |
5,764 |
5,620 |
4,409 |
4,885 |
6,531 |
| Debt-free Net Working Capital (DFNWC) |
|
11,875 |
12,206 |
12,480 |
13,542 |
13,551 |
13,757 |
12,511 |
12,634 |
12,982 |
13,396 |
14,772 |
| Net Working Capital (NWC) |
|
11,775 |
12,106 |
12,381 |
13,443 |
12,752 |
12,958 |
11,712 |
11,835 |
12,882 |
13,296 |
13,573 |
| Net Nonoperating Expense (NNE) |
|
-185 |
-295 |
-71 |
-16 |
138 |
31 |
-141 |
-229 |
-464 |
-433 |
-611 |
| Net Nonoperating Obligations (NNO) |
|
-3,589 |
-4,840 |
-4,978 |
-5,827 |
-5,999 |
-4,639 |
-4,124 |
-4,885 |
-6,345 |
-6,926 |
-6,928 |
| Total Depreciation and Amortization (D&A) |
|
130 |
91 |
96 |
95 |
110 |
105 |
103 |
113 |
114 |
127 |
135 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.88% |
17.80% |
18.58% |
16.53% |
15.01% |
20.06% |
20.52% |
19.64% |
15.54% |
17.31% |
22.50% |
| Debt-free Net Working Capital to Revenue |
|
44.78% |
46.09% |
47.09% |
50.43% |
49.86% |
49.78% |
44.54% |
44.15% |
45.76% |
47.48% |
50.90% |
| Net Working Capital to Revenue |
|
44.41% |
45.71% |
46.72% |
50.06% |
46.92% |
46.89% |
41.70% |
41.36% |
45.41% |
47.13% |
46.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.40 |
$2.43 |
$2.08 |
$2.06 |
$2.11 |
$1.46 |
$2.64 |
$2.23 |
$2.38 |
$2.55 |
$3.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
840M |
831M |
830M |
826M |
827M |
814M |
809M |
798M |
804M |
793M |
794M |
| Adjusted Diluted Earnings per Share |
|
$2.38 |
$2.41 |
$2.06 |
$2.05 |
$2.09 |
$1.45 |
$2.63 |
$2.22 |
$2.36 |
$2.54 |
$3.51 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
845M |
837M |
836M |
833M |
834M |
819M |
812M |
802M |
808M |
799M |
799M |
| 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 |
|
831.07M |
830.90M |
827.97M |
824.40M |
813.68M |
812.44M |
802.50M |
796.64M |
792.94M |
793.61M |
793.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,819 |
1,724 |
1,651 |
1,689 |
1,869 |
1,216 |
1,996 |
1,550 |
1,433 |
1,814 |
2,195 |
| Normalized NOPAT Margin |
|
27.05% |
25.71% |
24.84% |
24.92% |
26.53% |
16.97% |
28.12% |
21.23% |
21.07% |
25.87% |
27.75% |
| Pre Tax Income Margin |
|
32.31% |
34.34% |
30.00% |
28.92% |
26.90% |
29.57% |
32.70% |
35.10% |
33.34% |
33.20% |
40.77% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
38.45 |
40.03 |
34.80 |
32.11 |
29.71 |
34.11 |
35.15 |
39.83 |
32.93 |
34.74 |
47.74 |
| NOPAT to Interest Expense |
|
31.35 |
29.23 |
27.99 |
26.81 |
28.32 |
19.00 |
29.36 |
23.48 |
20.18 |
23.09 |
31.81 |
| EBIT Less CapEx to Interest Expense |
|
33.12 |
36.15 |
30.44 |
27.40 |
23.55 |
28.16 |
27.65 |
30.98 |
21.87 |
25.38 |
38.54 |
| NOPAT Less CapEx to Interest Expense |
|
26.03 |
25.35 |
23.63 |
22.10 |
22.15 |
13.05 |
21.86 |
14.64 |
9.12 |
13.73 |
22.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
14.22% |
14.26% |
14.62% |
15.18% |
16.61% |
19.74% |
19.40% |
19.73% |
19.78% |
18.15% |
17.20% |
| Augmented Payout Ratio |
|
46.15% |
51.13% |
51.02% |
56.54% |
69.88% |
89.75% |
97.69% |
100.03% |
89.73% |
68.08% |
48.27% |