| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,741,273,799.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,741,273,799.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.87% |
4.09% |
34.17% |
42.99% |
47.27% |
51.20% |
24.71% |
20.16% |
22.03% |
28.18% |
47.87% |
| EBITDA Growth |
|
-0.94% |
1.21% |
-11.21% |
11.94% |
31.63% |
38.27% |
83.12% |
42.33% |
28.68% |
34.59% |
40.65% |
| EBIT Growth |
|
6.33% |
8.59% |
-46.59% |
-25.94% |
-2.76% |
7.02% |
180.56% |
91.81% |
57.42% |
63.07% |
86.30% |
| NOPAT Growth |
|
3.52% |
1.84% |
-50.96% |
-16.46% |
-154.25% |
37.28% |
217.32% |
81.46% |
338.55% |
80.07% |
74.20% |
| Net Income Growth |
|
7.45% |
4.91% |
-64.89% |
-39.07% |
-156.77% |
22.70% |
315.32% |
134.09% |
320.80% |
96.99% |
87.51% |
| EPS Growth |
|
7.45% |
4.91% |
-67.73% |
-45.77% |
-151.95% |
10.59% |
307.14% |
134.09% |
312.50% |
92.55% |
85.44% |
| Operating Cash Flow Growth |
|
6.67% |
5.35% |
19.30% |
1.73% |
5.17% |
16.07% |
26.96% |
43.12% |
44.39% |
37.46% |
0.00% |
| Free Cash Flow Firm Growth |
|
-31.87% |
-29.18% |
-1,394.05% |
-1,593.72% |
-1,803.30% |
-1,676.98% |
116.43% |
115.34% |
104.45% |
106.91% |
-65.17% |
| Invested Capital Growth |
|
-2.04% |
-1.57% |
168.94% |
169.60% |
154.55% |
156.78% |
-5.41% |
-5.05% |
0.90% |
3.46% |
4.38% |
| Revenue Q/Q Growth |
|
1.64% |
4.72% |
28.68% |
4.40% |
4.68% |
7.51% |
6.13% |
0.59% |
6.32% |
12.93% |
0.00% |
| EBITDA Q/Q Growth |
|
-2.91% |
7.95% |
-11.67% |
20.91% |
14.17% |
13.40% |
16.98% |
-6.02% |
3.23% |
18.60% |
0.00% |
| EBIT Q/Q Growth |
|
-3.42% |
9.85% |
-48.12% |
34.57% |
26.80% |
20.90% |
35.99% |
-8.00% |
4.07% |
25.25% |
0.00% |
| NOPAT Q/Q Growth |
|
-5.09% |
5.69% |
-47.50% |
58.62% |
-161.63% |
367.46% |
21.36% |
-9.30% |
-18.97% |
101.89% |
0.00% |
| Net Income Q/Q Growth |
|
-5.11% |
6.69% |
-62.40% |
60.08% |
-188.40% |
330.61% |
27.27% |
-9.78% |
-16.62% |
105.75% |
0.00% |
| EPS Q/Q Growth |
|
-5.11% |
6.69% |
-66.55% |
55.63% |
-109.05% |
335.00% |
21.28% |
-9.65% |
-17.48% |
112.94% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
4.82% |
2.31% |
-0.27% |
-4.88% |
8.36% |
12.92% |
9.08% |
7.23% |
9.32% |
7.49% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-15.59% |
-1.00% |
-1,912.35% |
1.37% |
3.74% |
8.35% |
118.88% |
-7.92% |
-72.07% |
42.36% |
0.00% |
| Invested Capital Q/Q Growth |
|
-0.80% |
-0.68% |
173.97% |
-0.11% |
-6.34% |
0.19% |
0.93% |
0.26% |
-0.48% |
2.73% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
69.45% |
68.93% |
61.66% |
62.27% |
63.92% |
64.05% |
68.01% |
67.96% |
67.10% |
67.99% |
69.48% |
| EBITDA Margin |
|
55.71% |
57.43% |
39.42% |
45.66% |
49.79% |
52.52% |
57.88% |
54.08% |
52.51% |
55.14% |
51.44% |
| Operating Margin |
|
43.44% |
45.62% |
17.41% |
23.74% |
28.98% |
32.92% |
41.97% |
38.85% |
36.90% |
41.68% |
48.62% |
| EBIT Margin |
|
44.84% |
47.04% |
18.96% |
24.44% |
29.61% |
33.29% |
42.66% |
39.02% |
38.19% |
42.35% |
49.15% |
| Profit (Net Income) Margin |
|
37.21% |
37.91% |
11.08% |
16.99% |
-14.34% |
30.77% |
36.89% |
33.09% |
25.95% |
47.28% |
41.96% |
| Tax Burden Percent |
|
92.42% |
88.83% |
98.73% |
105.79% |
-66.82% |
114.91% |
100.24% |
97.64% |
78.33% |
124.01% |
91.91% |
| Interest Burden Percent |
|
89.80% |
90.74% |
59.17% |
65.69% |
72.51% |
80.42% |
86.28% |
86.86% |
86.75% |
90.03% |
92.88% |
| Effective Tax Rate |
|
7.58% |
11.17% |
5.07% |
-5.79% |
151.03% |
-11.75% |
-0.24% |
2.36% |
21.67% |
-24.01% |
8.09% |
| Return on Invested Capital (ROIC) |
|
28.54% |
29.37% |
6.97% |
11.64% |
-7.91% |
21.69% |
17.55% |
16.55% |
13.73% |
25.78% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.62% |
28.44% |
5.53% |
9.43% |
-7.78% |
19.66% |
16.28% |
15.36% |
12.89% |
24.30% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
36.52% |
31.76% |
5.36% |
9.43% |
-7.74% |
17.86% |
14.10% |
13.43% |
10.54% |
17.48% |
0.00% |
| Return on Equity (ROE) |
|
65.06% |
61.13% |
12.34% |
21.07% |
-15.65% |
39.55% |
31.65% |
29.97% |
24.26% |
43.26% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
32.24% |
32.17% |
-77.43% |
-78.36% |
-79.08% |
-78.31% |
15.53% |
17.29% |
16.27% |
16.85% |
0.00% |
| Operating Return on Assets (OROA) |
|
22.25% |
23.06% |
5.88% |
8.44% |
11.57% |
14.40% |
13.55% |
13.10% |
13.72% |
16.07% |
0.00% |
| Return on Assets (ROA) |
|
18.46% |
18.59% |
3.43% |
5.86% |
-5.61% |
13.31% |
11.72% |
11.11% |
9.32% |
17.94% |
0.00% |
| Return on Common Equity (ROCE) |
|
65.06% |
61.13% |
12.34% |
21.07% |
-15.65% |
39.55% |
31.65% |
29.97% |
24.26% |
43.26% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
63.03% |
0.00% |
16.55% |
14.68% |
7.76% |
0.00% |
14.43% |
18.56% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3,564 |
3,767 |
1,977 |
3,137 |
-1,933 |
5,170 |
6,275 |
5,691 |
4,612 |
9,310 |
9,915 |
| NOPAT Margin |
|
40.15% |
40.52% |
16.53% |
25.12% |
-14.79% |
36.79% |
42.07% |
37.93% |
28.91% |
51.68% |
44.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.92% |
0.93% |
1.44% |
2.21% |
-0.13% |
2.03% |
1.27% |
1.19% |
0.83% |
1.48% |
1.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.96% |
- |
- |
- |
3.82% |
4.60% |
4.16% |
3.35% |
6.36% |
6.50% |
| Cost of Revenue to Revenue |
|
30.55% |
31.07% |
38.34% |
37.73% |
36.08% |
35.95% |
31.99% |
32.04% |
32.91% |
32.01% |
30.52% |
| SG&A Expenses to Revenue |
|
4.37% |
4.50% |
13.14% |
10.23% |
8.41% |
7.19% |
6.36% |
7.22% |
6.72% |
6.14% |
4.76% |
| R&D to Revenue |
|
15.30% |
14.93% |
19.30% |
19.34% |
18.00% |
15.90% |
15.10% |
17.95% |
19.12% |
16.55% |
13.50% |
| Operating Expenses to Revenue |
|
26.00% |
23.31% |
44.24% |
38.53% |
34.94% |
31.13% |
26.05% |
29.11% |
30.19% |
26.32% |
20.85% |
| Earnings before Interest and Taxes (EBIT) |
|
3,980 |
4,372 |
2,268 |
3,052 |
3,870 |
4,679 |
6,363 |
5,854 |
6,092 |
7,630 |
10,906 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,945 |
5,338 |
4,715 |
5,701 |
6,509 |
7,381 |
8,634 |
8,114 |
8,376 |
9,934 |
11,412 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
16.53 |
14.21 |
7.14 |
8.44 |
10.20 |
11.66 |
14.86 |
13.76 |
18.53 |
21.47 |
22.78 |
| 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) |
|
10.29 |
9.51 |
12.91 |
13.85 |
14.30 |
15.30 |
19.02 |
16.78 |
22.65 |
27.32 |
0.00 |
| Price to Earnings (P/E) |
|
26.31 |
24.20 |
43.12 |
57.47 |
131.40 |
133.83 |
102.97 |
74.13 |
71.71 |
75.48 |
0.00 |
| Dividend Yield |
|
2.02% |
2.23% |
1.57% |
1.55% |
0.00% |
1.25% |
0.98% |
1.10% |
0.80% |
0.64% |
0.59% |
| Earnings Yield |
|
3.80% |
4.13% |
2.32% |
1.74% |
0.76% |
0.75% |
0.97% |
1.35% |
1.39% |
1.32% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.94 |
7.46 |
4.21 |
4.88 |
5.81 |
6.73 |
8.61 |
7.97 |
11.13 |
13.78 |
15.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.06 |
10.21 |
14.55 |
15.36 |
15.58 |
16.43 |
20.07 |
17.80 |
23.55 |
28.09 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
19.02 |
17.68 |
28.15 |
31.63 |
32.77 |
34.85 |
38.78 |
33.14 |
43.41 |
51.19 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
23.95 |
21.88 |
38.37 |
47.88 |
53.79 |
61.08 |
60.92 |
48.89 |
61.39 |
69.18 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
26.06 |
24.20 |
43.37 |
53.05 |
102.89 |
101.16 |
83.93 |
64.11 |
65.12 |
69.21 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.98 |
20.23 |
29.98 |
34.56 |
38.02 |
42.44 |
51.48 |
43.70 |
55.47 |
65.17 |
60.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.39 |
23.01 |
0.00 |
0.00 |
0.00 |
0.00 |
53.91 |
44.91 |
68.70 |
83.17 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.78 |
1.64 |
1.08 |
1.06 |
1.07 |
1.00 |
0.95 |
0.97 |
0.88 |
0.80 |
0.74 |
| Long-Term Debt to Equity |
|
1.73 |
1.57 |
1.05 |
1.02 |
1.02 |
0.98 |
0.87 |
0.89 |
0.86 |
0.76 |
0.71 |
| Financial Leverage |
|
1.32 |
1.12 |
0.97 |
1.00 |
1.00 |
0.91 |
0.87 |
0.87 |
0.82 |
0.72 |
0.66 |
| Leverage Ratio |
|
3.33 |
3.13 |
2.68 |
2.68 |
2.73 |
2.60 |
2.45 |
2.44 |
2.40 |
2.26 |
2.19 |
| Compound Leverage Factor |
|
2.99 |
2.84 |
1.59 |
1.76 |
1.98 |
2.09 |
2.11 |
2.12 |
2.08 |
2.04 |
2.03 |
| Debt to Total Capital |
|
64.05% |
62.05% |
51.92% |
51.41% |
51.59% |
49.96% |
48.82% |
49.16% |
46.71% |
44.48% |
42.53% |
| Short-Term Debt to Total Capital |
|
1.82% |
2.54% |
1.66% |
1.69% |
2.33% |
0.94% |
4.15% |
4.04% |
1.02% |
2.15% |
1.48% |
| Long-Term Debt to Total Capital |
|
62.23% |
59.51% |
50.26% |
49.72% |
49.26% |
49.02% |
44.68% |
45.12% |
45.69% |
42.33% |
41.06% |
| 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 |
|
35.95% |
37.95% |
48.08% |
48.59% |
48.41% |
50.04% |
51.18% |
50.84% |
53.29% |
55.52% |
57.47% |
| Debt to EBITDA |
|
1.91 |
1.90 |
3.78 |
3.58 |
3.14 |
2.78 |
2.36 |
2.20 |
1.98 |
1.86 |
0.00 |
| Net Debt to EBITDA |
|
1.32 |
1.21 |
3.19 |
3.10 |
2.70 |
2.40 |
2.03 |
1.89 |
1.65 |
1.40 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.85 |
1.82 |
3.66 |
3.46 |
3.00 |
2.73 |
2.16 |
2.02 |
1.93 |
1.77 |
0.00 |
| Debt to NOPAT |
|
2.61 |
2.60 |
5.82 |
6.00 |
9.87 |
8.07 |
5.11 |
4.25 |
2.96 |
2.51 |
0.00 |
| Net Debt to NOPAT |
|
1.81 |
1.66 |
4.91 |
5.20 |
8.46 |
6.95 |
4.39 |
3.65 |
2.47 |
1.89 |
0.00 |
| Long-Term Debt to NOPAT |
|
2.54 |
2.49 |
5.63 |
5.80 |
9.42 |
7.92 |
4.67 |
3.90 |
2.90 |
2.39 |
0.00 |
| Altman Z-Score |
|
5.31 |
5.15 |
3.10 |
3.70 |
4.27 |
5.26 |
6.99 |
6.54 |
9.40 |
12.35 |
0.00 |
| 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 |
|
2.50 |
2.82 |
1.34 |
1.25 |
1.04 |
1.17 |
1.00 |
1.08 |
1.50 |
1.71 |
2.24 |
| Quick Ratio |
|
2.04 |
2.34 |
0.83 |
0.76 |
0.76 |
0.82 |
0.68 |
0.73 |
1.03 |
1.26 |
1.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
4,593 |
4,547 |
-82,399 |
-81,266 |
-78,226 |
-71,698 |
13,535 |
12,463 |
3,482 |
4,956 |
4,341 |
| Operating Cash Flow to CapEx |
|
3,868.03% |
4,598.10% |
3,946.72% |
3,469.70% |
2,885.47% |
4,593.44% |
6,113.00% |
4,552.08% |
5,046.48% |
3,250.21% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
11.31 |
11.23 |
-88.98 |
-77.62 |
-73.52 |
-78.27 |
15.50 |
16.21 |
4.31 |
6.51 |
5.59 |
| Operating Cash Flow to Interest Expense |
|
11.62 |
11.92 |
5.20 |
4.37 |
4.66 |
6.12 |
7.00 |
8.52 |
8.88 |
10.12 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.32 |
11.66 |
5.07 |
4.25 |
4.50 |
5.98 |
6.89 |
8.34 |
8.70 |
9.81 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.49 |
0.31 |
0.35 |
0.39 |
0.43 |
0.32 |
0.34 |
0.36 |
0.38 |
0.00 |
| Accounts Receivable Turnover |
|
12.61 |
11.72 |
9.48 |
9.99 |
12.35 |
13.63 |
10.99 |
10.31 |
10.74 |
11.05 |
0.00 |
| Inventory Turnover |
|
6.11 |
5.82 |
6.71 |
7.99 |
9.05 |
10.42 |
10.06 |
10.03 |
9.76 |
10.22 |
0.00 |
| Fixed Asset Turnover |
|
16.01 |
16.37 |
15.98 |
17.48 |
19.58 |
22.06 |
21.27 |
22.24 |
23.72 |
25.30 |
0.00 |
| Accounts Payable Turnover |
|
13.20 |
10.08 |
10.59 |
13.11 |
12.30 |
13.28 |
11.32 |
14.13 |
12.47 |
12.78 |
0.00 |
| Days Sales Outstanding (DSO) |
|
28.94 |
31.14 |
38.52 |
36.53 |
29.55 |
26.79 |
33.21 |
35.39 |
33.98 |
33.03 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
59.72 |
62.69 |
54.43 |
45.67 |
40.34 |
35.02 |
36.29 |
36.40 |
37.40 |
35.71 |
0.00 |
| Days Payable Outstanding (DPO) |
|
27.66 |
36.21 |
34.48 |
27.83 |
29.68 |
27.49 |
32.24 |
25.83 |
29.28 |
28.55 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
61.01 |
57.62 |
58.47 |
54.37 |
40.20 |
34.31 |
37.26 |
45.97 |
42.11 |
40.19 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
49,365 |
49,028 |
134,321 |
134,168 |
125,658 |
125,896 |
127,061 |
127,396 |
126,788 |
130,250 |
132,970 |
| Invested Capital Turnover |
|
0.71 |
0.72 |
0.42 |
0.46 |
0.54 |
0.59 |
0.42 |
0.44 |
0.47 |
0.50 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1,029 |
-780 |
84,376 |
84,403 |
76,293 |
76,868 |
-7,260 |
-6,772 |
1,130 |
4,354 |
5,574 |
| Enterprise Value (EV) |
|
392,197 |
365,810 |
565,630 |
654,636 |
729,472 |
847,172 |
1,094,443 |
1,015,315 |
1,411,121 |
1,794,486 |
2,042,683 |
| Market Capitalization |
|
364,911 |
340,770 |
501,593 |
590,429 |
669,465 |
788,954 |
1,037,171 |
957,505 |
1,357,610 |
1,745,528 |
1,997,404 |
| Book Value per Share |
|
$53.50 |
$58.12 |
$155.50 |
$150.97 |
$141.04 |
$14.49 |
$14.89 |
$14.80 |
$15.58 |
$17.21 |
$18.43 |
| Tangible Book Value per Share |
|
($63.47) |
($57.01) |
($164.79) |
($158.21) |
($161.67) |
($15.15) |
($14.22) |
($13.74) |
($12.52) |
($10.33) |
($8.08) |
| Total Capital |
|
61,420 |
63,217 |
146,185 |
143,977 |
135,610 |
135,244 |
136,368 |
136,868 |
137,506 |
146,428 |
152,598 |
| Total Debt |
|
39,341 |
39,229 |
75,901 |
74,016 |
69,959 |
67,566 |
66,579 |
67,282 |
64,229 |
65,136 |
64,907 |
| Total Long-Term Debt |
|
38,222 |
37,621 |
73,468 |
71,590 |
66,798 |
66,295 |
60,926 |
61,751 |
62,830 |
61,984 |
62,655 |
| Net Debt |
|
27,286 |
25,040 |
64,037 |
64,207 |
60,007 |
58,218 |
57,272 |
57,810 |
53,511 |
48,958 |
45,279 |
| Capital Expenditures (CapEx) |
|
122 |
105 |
122 |
132 |
172 |
122 |
100 |
144 |
142 |
237 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
52 |
861 |
-2,608 |
-2,252 |
-6,065 |
-5,179 |
-3,574 |
-2,357 |
-1,025 |
33 |
5,975 |
| Debt-free Net Working Capital (DFNWC) |
|
12,107 |
15,050 |
9,256 |
7,557 |
3,887 |
4,169 |
5,733 |
7,115 |
9,693 |
16,211 |
25,603 |
| Net Working Capital (NWC) |
|
10,988 |
13,442 |
6,823 |
5,131 |
726 |
2,898 |
80 |
1,584 |
8,294 |
13,059 |
23,351 |
| Net Nonoperating Expense (NNE) |
|
261 |
243 |
652 |
1,016 |
-58 |
846 |
772 |
726 |
472 |
792 |
605 |
| Net Nonoperating Obligations (NNO) |
|
27,286 |
25,040 |
64,037 |
64,207 |
60,007 |
58,218 |
57,272 |
57,810 |
53,511 |
48,958 |
45,279 |
| Total Depreciation and Amortization (D&A) |
|
965 |
966 |
2,447 |
2,649 |
2,639 |
2,702 |
2,271 |
2,260 |
2,284 |
2,304 |
506 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.15% |
2.40% |
-6.71% |
-5.28% |
-12.96% |
-10.04% |
-6.55% |
-4.13% |
-1.71% |
0.05% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
34.15% |
42.02% |
23.82% |
17.73% |
8.30% |
8.08% |
10.51% |
12.47% |
16.17% |
25.37% |
0.00% |
| Net Working Capital to Revenue |
|
30.99% |
37.53% |
17.56% |
12.04% |
1.55% |
5.62% |
0.15% |
2.78% |
13.84% |
20.44% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.80 |
$0.09 |
$0.29 |
$0.46 |
($0.40) |
$0.94 |
$1.17 |
$1.05 |
$0.88 |
$1.81 |
$1.96 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.13B |
41.49B |
4.52B |
4.65B |
4.66B |
4.62B |
4.70B |
4.71B |
4.71B |
4.71B |
4.76B |
| Adjusted Diluted Earnings per Share |
|
$0.77 |
$0.09 |
$0.28 |
$0.44 |
($0.40) |
$0.94 |
$1.14 |
$1.03 |
$0.85 |
$1.81 |
$1.91 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.27B |
42.72B |
4.67B |
4.80B |
4.66B |
4.78B |
4.84B |
4.83B |
4.86B |
4.85B |
4.76B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.09 |
$0.00 |
$0.00 |
$0.00 |
$0.94 |
$0.00 |
$0.00 |
$0.00 |
$1.81 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.13B |
4.68B |
4.63B |
4.65B |
4.67B |
4.69B |
4.70B |
4.70B |
4.72B |
4.74B |
4.76B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3,760 |
3,778 |
2,566 |
2,280 |
2,864 |
3,462 |
4,502 |
5,775 |
4,758 |
5,358 |
9,980 |
| Normalized NOPAT Margin |
|
42.36% |
40.65% |
21.45% |
18.26% |
21.91% |
24.63% |
30.19% |
38.49% |
29.83% |
29.74% |
44.98% |
| Pre Tax Income Margin |
|
40.27% |
42.68% |
11.22% |
16.06% |
21.47% |
26.78% |
36.81% |
33.89% |
33.13% |
38.13% |
45.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.80 |
10.80 |
2.45 |
2.92 |
3.64 |
5.11 |
7.29 |
7.61 |
7.55 |
10.03 |
14.05 |
| NOPAT to Interest Expense |
|
8.78 |
9.30 |
2.14 |
3.00 |
-1.82 |
5.64 |
7.19 |
7.40 |
5.71 |
12.23 |
12.78 |
| EBIT Less CapEx to Interest Expense |
|
9.50 |
10.54 |
2.32 |
2.79 |
3.48 |
4.97 |
7.17 |
7.43 |
7.37 |
9.71 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
8.48 |
9.04 |
2.00 |
2.87 |
-1.98 |
5.51 |
7.07 |
7.21 |
5.54 |
11.92 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
54.06% |
54.29% |
70.09% |
84.52% |
181.24% |
166.48% |
100.79% |
81.25% |
57.20% |
48.18% |
0.00% |
| Augmented Payout Ratio |
|
95.02% |
95.65% |
171.63% |
172.19% |
324.49% |
288.21% |
100.79% |
100.22% |
70.14% |
58.77% |
0.00% |