| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,984,537.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,984,537.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
9.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.25% |
0.27% |
0.19% |
0.19% |
1.55% |
1.57% |
0.41% |
0.59% |
-0.89% |
-2.33% |
-1.00% |
| EBITDA Growth |
|
3.78% |
-1.32% |
4.28% |
0.41% |
1.81% |
6.76% |
0.84% |
-0.02% |
-3.29% |
-1.18% |
0.32% |
| EBIT Growth |
|
7.76% |
-2.54% |
7.80% |
0.73% |
2.57% |
12.39% |
1.74% |
-0.19% |
-5.92% |
-2.68% |
-0.36% |
| NOPAT Growth |
|
7.45% |
5.22% |
4.44% |
1.81% |
5.14% |
13.05% |
5.95% |
2.31% |
-9.12% |
-7.39% |
-2.77% |
| Net Income Growth |
|
5.05% |
-11.26% |
8.20% |
0.71% |
2.65% |
36.37% |
10.08% |
5.06% |
-10.72% |
-7.76% |
-3.26% |
| EPS Growth |
|
11.79% |
-8.09% |
13.53% |
5.47% |
6.91% |
43.61% |
11.52% |
8.13% |
-5.44% |
1.58% |
8.91% |
| Operating Cash Flow Growth |
|
4.98% |
1.80% |
-3.34% |
16.37% |
-0.99% |
-10.25% |
31.88% |
-6.57% |
14.72% |
8.70% |
1.61% |
| Free Cash Flow Firm Growth |
|
-120.50% |
-90.90% |
-140.13% |
5,503.30% |
432.52% |
74.90% |
855.91% |
-2.20% |
-61.97% |
-30.93% |
-50.94% |
| Invested Capital Growth |
|
2.82% |
2.08% |
2.33% |
1.15% |
0.60% |
2.21% |
0.52% |
1.21% |
1.46% |
1.43% |
1.30% |
| Revenue Q/Q Growth |
|
-0.55% |
0.93% |
-0.23% |
0.04% |
0.80% |
0.95% |
-1.37% |
0.23% |
-0.68% |
-0.52% |
-0.03% |
| EBITDA Q/Q Growth |
|
-1.57% |
-1.92% |
1.77% |
2.21% |
-0.21% |
2.84% |
-3.87% |
1.34% |
-3.47% |
5.09% |
-2.41% |
| EBIT Q/Q Growth |
|
-1.39% |
-5.05% |
2.98% |
4.47% |
0.41% |
4.04% |
-6.78% |
2.49% |
-5.36% |
7.63% |
-4.55% |
| NOPAT Q/Q Growth |
|
0.88% |
-1.25% |
-5.45% |
8.09% |
4.18% |
6.17% |
-11.39% |
4.38% |
-7.46% |
8.19% |
-6.96% |
| Net Income Q/Q Growth |
|
1.63% |
-14.42% |
4.15% |
11.17% |
3.58% |
13.70% |
-15.93% |
6.10% |
-11.97% |
17.48% |
-11.84% |
| EPS Q/Q Growth |
|
2.48% |
-14.67% |
7.24% |
12.45% |
3.89% |
14.63% |
-16.72% |
9.03% |
-9.15% |
23.14% |
-10.71% |
| Operating Cash Flow Q/Q Growth |
|
19.12% |
-2.26% |
-16.68% |
19.96% |
1.35% |
-11.40% |
22.43% |
-15.01% |
24.44% |
-16.05% |
14.44% |
| Free Cash Flow Firm Q/Q Growth |
|
-2,472.06% |
130.31% |
-240.35% |
593.79% |
58.29% |
-84.06% |
506.56% |
-36.11% |
-38.46% |
29.39% |
-3.56% |
| Invested Capital Q/Q Growth |
|
0.41% |
-0.17% |
1.01% |
-0.09% |
-0.14% |
1.42% |
-0.66% |
0.60% |
0.10% |
0.45% |
0.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
38.65% |
37.55% |
38.31% |
39.14% |
38.75% |
39.47% |
38.47% |
38.90% |
37.81% |
39.94% |
38.99% |
| Operating Margin |
|
23.01% |
23.83% |
22.89% |
23.84% |
24.18% |
24.34% |
23.57% |
23.82% |
22.90% |
23.98% |
23.59% |
| EBIT Margin |
|
22.90% |
21.54% |
22.24% |
23.22% |
23.13% |
23.84% |
22.53% |
23.04% |
21.96% |
23.76% |
22.68% |
| Profit (Net Income) Margin |
|
10.57% |
8.96% |
9.36% |
10.40% |
10.69% |
12.04% |
10.26% |
10.86% |
9.63% |
11.37% |
10.02% |
| Tax Burden Percent |
|
79.56% |
75.17% |
74.16% |
76.92% |
78.40% |
81.92% |
76.00% |
78.31% |
75.89% |
78.84% |
74.56% |
| Interest Burden Percent |
|
58.02% |
55.35% |
56.74% |
58.21% |
58.92% |
61.63% |
59.90% |
60.18% |
57.76% |
60.69% |
59.27% |
| Effective Tax Rate |
|
20.44% |
24.83% |
25.84% |
23.08% |
21.60% |
18.08% |
24.00% |
21.69% |
24.11% |
21.16% |
25.44% |
| Return on Invested Capital (ROIC) |
|
9.05% |
8.84% |
8.31% |
8.94% |
9.26% |
9.72% |
8.72% |
9.08% |
8.44% |
9.08% |
8.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.96% |
7.57% |
7.24% |
7.81% |
8.07% |
8.57% |
7.62% |
7.95% |
7.32% |
7.99% |
7.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
56.94% |
53.90% |
49.44% |
49.21% |
47.20% |
47.69% |
40.13% |
40.69% |
36.81% |
37.30% |
32.86% |
| Return on Equity (ROE) |
|
65.99% |
62.74% |
57.75% |
58.15% |
56.46% |
57.41% |
48.85% |
49.77% |
45.25% |
46.38% |
41.27% |
| Cash Return on Invested Capital (CROIC) |
|
5.83% |
6.65% |
6.42% |
7.58% |
8.22% |
6.87% |
8.64% |
7.98% |
7.54% |
7.34% |
7.39% |
| Operating Return on Assets (OROA) |
|
8.61% |
8.07% |
8.30% |
8.63% |
8.57% |
8.84% |
8.31% |
8.48% |
8.01% |
8.55% |
8.11% |
| Return on Assets (ROA) |
|
3.97% |
3.36% |
3.49% |
3.86% |
3.96% |
4.46% |
3.78% |
4.00% |
3.51% |
4.09% |
3.58% |
| Return on Common Equity (ROCE) |
|
48.68% |
46.49% |
43.13% |
44.15% |
43.38% |
44.48% |
38.03% |
39.04% |
35.39% |
36.48% |
32.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
48.81% |
0.00% |
45.12% |
41.68% |
38.34% |
0.00% |
36.82% |
37.35% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,487 |
2,456 |
2,322 |
2,510 |
2,615 |
2,776 |
2,460 |
2,568 |
2,376 |
2,571 |
2,392 |
| NOPAT Margin |
|
18.31% |
17.91% |
16.97% |
18.34% |
18.95% |
19.93% |
17.91% |
18.65% |
17.38% |
18.90% |
17.59% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.08% |
1.26% |
1.07% |
1.12% |
1.19% |
1.15% |
1.10% |
1.13% |
1.12% |
1.09% |
1.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.18% |
- |
- |
- |
2.44% |
2.15% |
2.24% |
2.07% |
2.23% |
2.07% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
61.09% |
60.46% |
61.38% |
59.72% |
60.12% |
59.63% |
59.66% |
59.79% |
60.43% |
59.21% |
60.04% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
76.99% |
76.17% |
77.11% |
76.16% |
75.82% |
75.66% |
76.43% |
76.18% |
77.10% |
76.02% |
76.41% |
| Earnings before Interest and Taxes (EBIT) |
|
3,111 |
2,954 |
3,042 |
3,178 |
3,191 |
3,320 |
3,095 |
3,172 |
3,002 |
3,231 |
3,084 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,250 |
5,149 |
5,240 |
5,356 |
5,345 |
5,497 |
5,284 |
5,355 |
5,169 |
5,432 |
5,301 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.93 |
5.19 |
3.62 |
3.34 |
3.28 |
3.13 |
3.22 |
3.54 |
2.45 |
1.68 |
1.67 |
| 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) |
|
1.21 |
1.05 |
0.79 |
0.79 |
0.84 |
0.88 |
0.95 |
1.04 |
0.68 |
0.49 |
0.50 |
| Price to Earnings (P/E) |
|
14.02 |
12.62 |
9.26 |
9.26 |
9.90 |
9.59 |
10.07 |
10.90 |
7.34 |
5.42 |
5.54 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
7.13% |
7.93% |
10.80% |
10.80% |
10.11% |
10.43% |
9.93% |
9.17% |
13.63% |
18.46% |
18.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.49 |
1.42 |
1.28 |
1.27 |
1.29 |
1.28 |
1.32 |
1.36 |
1.19 |
1.10 |
1.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.05 |
2.90 |
2.64 |
2.62 |
2.64 |
2.66 |
2.71 |
2.81 |
2.48 |
2.30 |
2.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.00 |
7.62 |
6.87 |
6.81 |
6.87 |
6.83 |
6.96 |
7.23 |
6.41 |
5.92 |
5.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.76 |
13.14 |
11.75 |
11.64 |
11.71 |
11.49 |
11.70 |
12.16 |
10.84 |
10.06 |
10.08 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.53 |
16.41 |
14.79 |
14.61 |
14.62 |
14.30 |
14.43 |
14.90 |
13.40 |
12.60 |
12.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.60 |
10.96 |
10.06 |
9.62 |
9.77 |
10.14 |
9.68 |
10.22 |
8.65 |
7.82 |
7.80 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.88 |
21.49 |
20.09 |
16.82 |
15.69 |
18.84 |
15.29 |
17.16 |
15.97 |
15.04 |
14.92 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
6.63 |
6.64 |
6.28 |
5.79 |
5.28 |
4.77 |
4.57 |
4.64 |
4.86 |
4.62 |
4.48 |
| Long-Term Debt to Equity |
|
6.50 |
6.51 |
6.28 |
5.79 |
5.18 |
4.68 |
4.48 |
4.51 |
4.82 |
4.58 |
4.48 |
| Financial Leverage |
|
7.15 |
7.12 |
6.83 |
6.30 |
5.85 |
5.57 |
5.27 |
5.12 |
5.03 |
4.67 |
4.49 |
| Leverage Ratio |
|
10.72 |
10.70 |
10.27 |
9.57 |
9.03 |
8.63 |
8.28 |
8.10 |
8.03 |
7.56 |
7.35 |
| Compound Leverage Factor |
|
6.22 |
5.92 |
5.83 |
5.57 |
5.32 |
5.32 |
4.96 |
4.87 |
4.64 |
4.59 |
4.36 |
| Debt to Total Capital |
|
86.90% |
86.92% |
86.26% |
85.26% |
84.08% |
82.66% |
82.04% |
82.25% |
82.93% |
82.20% |
81.76% |
| Short-Term Debt to Total Capital |
|
1.78% |
1.78% |
0.00% |
0.00% |
1.59% |
1.58% |
1.57% |
2.22% |
0.65% |
0.65% |
0.00% |
| Long-Term Debt to Total Capital |
|
85.12% |
85.14% |
86.26% |
85.26% |
82.49% |
81.08% |
80.47% |
80.03% |
82.28% |
81.55% |
81.76% |
| 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 |
|
3.24% |
3.23% |
3.29% |
3.38% |
3.49% |
3.63% |
3.74% |
3.62% |
3.70% |
3.87% |
4.06% |
| Common Equity to Total Capital |
|
9.86% |
9.85% |
10.46% |
11.36% |
12.44% |
13.72% |
14.22% |
14.12% |
13.37% |
13.93% |
14.19% |
| Debt to EBITDA |
|
4.70 |
4.71 |
4.67 |
4.61 |
4.52 |
4.38 |
4.37 |
4.40 |
4.47 |
4.46 |
4.44 |
| Net Debt to EBITDA |
|
4.67 |
4.68 |
4.64 |
4.58 |
4.49 |
4.36 |
4.33 |
4.37 |
4.44 |
4.44 |
4.42 |
| Long-Term Debt to EBITDA |
|
4.60 |
4.61 |
4.67 |
4.61 |
4.43 |
4.30 |
4.28 |
4.28 |
4.43 |
4.43 |
4.44 |
| Debt to NOPAT |
|
10.28 |
10.14 |
10.06 |
9.88 |
9.62 |
9.18 |
9.04 |
9.06 |
9.34 |
9.50 |
9.53 |
| Net Debt to NOPAT |
|
10.22 |
10.07 |
9.99 |
9.82 |
9.55 |
9.13 |
8.97 |
9.00 |
9.29 |
9.45 |
9.47 |
| Long-Term Debt to NOPAT |
|
10.07 |
9.94 |
10.06 |
9.88 |
9.44 |
9.00 |
8.87 |
8.81 |
9.27 |
9.42 |
9.53 |
| Altman Z-Score |
|
0.56 |
0.51 |
0.47 |
0.49 |
0.50 |
0.52 |
0.54 |
0.57 |
0.49 |
0.43 |
0.45 |
| Noncontrolling Interest Sharing Ratio |
|
26.23% |
25.90% |
25.31% |
24.08% |
23.18% |
22.52% |
22.16% |
21.56% |
21.79% |
21.34% |
21.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.33 |
0.31 |
0.40 |
0.39 |
0.34 |
0.31 |
0.36 |
0.33 |
0.37 |
0.39 |
0.40 |
| Quick Ratio |
|
0.28 |
0.28 |
0.34 |
0.34 |
0.29 |
0.26 |
0.30 |
0.29 |
0.31 |
0.31 |
0.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-583 |
177 |
-248 |
1,225 |
1,939 |
309 |
1,875 |
1,198 |
737 |
954 |
920 |
| Operating Cash Flow to CapEx |
|
133.20% |
134.98% |
115.08% |
135.05% |
152.36% |
113.00% |
176.57% |
125.26% |
146.84% |
112.77% |
150.75% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-0.19 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
2.44 |
2.90 |
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 |
0.32 |
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.37 |
0.36 |
0.36 |
0.36 |
| Accounts Receivable Turnover |
|
18.91 |
18.55 |
18.66 |
18.64 |
18.29 |
18.17 |
17.46 |
16.86 |
16.53 |
16.16 |
16.02 |
| 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 |
|
1.48 |
1.45 |
1.42 |
1.39 |
1.36 |
1.34 |
1.32 |
1.29 |
1.27 |
1.23 |
1.21 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
19.31 |
19.67 |
19.56 |
19.58 |
19.95 |
20.08 |
20.90 |
21.64 |
22.08 |
22.58 |
22.78 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
19.31 |
19.67 |
19.56 |
19.58 |
19.95 |
20.08 |
20.90 |
21.64 |
22.08 |
22.58 |
22.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
111,972 |
111,786 |
112,910 |
112,804 |
112,648 |
114,253 |
113,495 |
114,174 |
114,287 |
114,798 |
114,967 |
| Invested Capital Turnover |
|
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.48 |
0.48 |
| Increase / (Decrease) in Invested Capital |
|
3,070 |
2,279 |
2,570 |
1,285 |
676 |
2,467 |
585 |
1,370 |
1,639 |
1,617 |
1,472 |
| Enterprise Value (EV) |
|
166,702 |
158,194 |
144,026 |
142,984 |
144,809 |
146,334 |
149,560 |
155,347 |
136,524 |
125,758 |
125,919 |
| Market Capitalization |
|
65,828 |
57,494 |
42,990 |
43,059 |
46,260 |
48,740 |
52,312 |
57,382 |
37,577 |
27,014 |
27,337 |
| Book Value per Share |
|
$74.15 |
$74.95 |
$82.17 |
$89.42 |
$98.77 |
$109.62 |
$114.46 |
$115.48 |
$112.31 |
$124.06 |
$129.39 |
| Tangible Book Value per Share |
|
($587.64) |
($593.04) |
($599.95) |
($593.99) |
($589.68) |
($580.35) |
($575.66) |
($581.38) |
($603.21) |
($630.30) |
($640.60) |
| Total Capital |
|
112,543 |
112,495 |
113,571 |
113,406 |
113,369 |
113,640 |
114,291 |
114,780 |
114,751 |
115,275 |
115,484 |
| Total Debt |
|
97,799 |
97,777 |
97,965 |
96,692 |
95,315 |
93,933 |
93,769 |
94,412 |
95,163 |
94,756 |
94,414 |
| Total Long-Term Debt |
|
95,800 |
95,777 |
97,965 |
96,692 |
93,517 |
92,134 |
91,970 |
91,863 |
94,413 |
94,006 |
94,414 |
| Net Debt |
|
97,228 |
97,068 |
97,304 |
96,090 |
94,594 |
93,474 |
92,973 |
93,806 |
94,699 |
94,279 |
93,897 |
| Capital Expenditures (CapEx) |
|
2,961 |
2,856 |
2,791 |
2,853 |
2,563 |
3,062 |
2,399 |
2,874 |
3,051 |
3,335 |
2,855 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7,081 |
-7,791 |
-7,191 |
-7,195 |
-7,591 |
-7,913 |
-7,701 |
-7,801 |
-7,841 |
-7,889 |
-7,932 |
| Debt-free Net Working Capital (DFNWC) |
|
-6,510 |
-7,082 |
-6,530 |
-6,593 |
-6,870 |
-7,454 |
-6,905 |
-7,195 |
-7,377 |
-7,412 |
-7,415 |
| Net Working Capital (NWC) |
|
-8,509 |
-9,082 |
-6,530 |
-6,593 |
-8,668 |
-9,253 |
-8,704 |
-9,744 |
-8,127 |
-8,162 |
-7,415 |
| Net Nonoperating Expense (NNE) |
|
1,051 |
1,227 |
1,042 |
1,087 |
1,141 |
1,100 |
1,051 |
1,073 |
1,060 |
1,025 |
1,029 |
| Net Nonoperating Obligations (NNO) |
|
97,228 |
97,068 |
97,304 |
96,090 |
94,594 |
94,546 |
92,973 |
93,806 |
94,699 |
94,279 |
93,897 |
| Total Depreciation and Amortization (D&A) |
|
2,139 |
2,195 |
2,198 |
2,178 |
2,154 |
2,177 |
2,189 |
2,183 |
2,167 |
2,201 |
2,217 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.98% |
-14.27% |
-13.16% |
-13.16% |
-13.83% |
-14.37% |
-13.97% |
-14.13% |
-14.23% |
-14.40% |
-14.52% |
| Debt-free Net Working Capital to Revenue |
|
-11.93% |
-12.97% |
-11.95% |
-12.06% |
-12.52% |
-13.53% |
-12.52% |
-13.03% |
-13.39% |
-13.53% |
-13.57% |
| Net Working Capital to Revenue |
|
-15.59% |
-16.63% |
-11.95% |
-12.06% |
-15.80% |
-16.80% |
-15.79% |
-17.65% |
-14.75% |
-14.90% |
-13.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$8.42 |
$7.23 |
$7.66 |
$8.58 |
$8.99 |
$10.30 |
$8.59 |
$9.41 |
$8.50 |
$10.40 |
$9.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
149.00M |
149.21M |
144.51M |
143.33M |
142.31M |
143.06M |
141.59M |
138.21M |
133.76M |
135.16M |
125.49M |
| Adjusted Diluted Earnings per Share |
|
$8.25 |
$7.04 |
$7.55 |
$8.49 |
$8.82 |
$10.11 |
$8.42 |
$9.18 |
$8.34 |
$10.27 |
$9.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
152.02M |
151.97M |
146.64M |
144.91M |
145.06M |
145.36M |
144.57M |
141.68M |
136.40M |
137.74M |
126.85M |
| 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 |
|
147.92M |
145.23M |
144.03M |
142.74M |
142.20M |
141.95M |
140.36M |
136.59M |
129.41M |
126.63M |
122.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,487 |
2,456 |
2,322 |
2,510 |
2,615 |
2,776 |
2,460 |
2,568 |
2,376 |
2,571 |
2,392 |
| Normalized NOPAT Margin |
|
18.31% |
17.91% |
16.97% |
18.34% |
18.95% |
19.93% |
17.91% |
18.65% |
17.38% |
18.90% |
17.59% |
| Pre Tax Income Margin |
|
13.29% |
11.92% |
12.62% |
13.52% |
13.63% |
14.69% |
13.50% |
13.87% |
12.68% |
14.42% |
13.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
2.31 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.76 |
1.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.19 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.36 |
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.19% |
3.00% |
2.95% |
2.59% |
2.74% |
2.68% |
2.62% |
3.58% |
2.93% |
2.29% |
2.29% |
| Augmented Payout Ratio |
|
68.36% |
72.23% |
63.03% |
63.06% |
51.78% |
26.64% |
29.59% |
51.30% |
85.31% |
97.76% |
102.10% |