| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
443,869,411.00 |
443,652,540.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
443,869,411.00 |
443,652,540.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.58 |
4.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.18% |
5.75% |
9.07% |
0.96% |
7.53% |
9.04% |
8.02% |
8.10% |
8.30% |
- |
11.58% |
| EBITDA Growth |
|
13.06% |
8.55% |
26.13% |
8.04% |
10.42% |
11.34% |
13.60% |
9.79% |
11.52% |
- |
10.71% |
| EBIT Growth |
|
13.31% |
8.36% |
30.85% |
9.39% |
10.69% |
12.32% |
15.16% |
9.83% |
12.16% |
- |
11.26% |
| NOPAT Growth |
|
10.94% |
14.20% |
31.00% |
13.47% |
14.38% |
6.42% |
15.41% |
8.00% |
11.44% |
- |
12.55% |
| Net Income Growth |
|
16.50% |
18.90% |
29.11% |
8.98% |
13.15% |
2.58% |
13.21% |
10.88% |
11.29% |
- |
15.19% |
| EPS Growth |
|
16.61% |
18.79% |
29.01% |
8.64% |
12.85% |
2.55% |
13.23% |
11.17% |
11.39% |
- |
15.19% |
| Operating Cash Flow Growth |
|
78.20% |
-77.10% |
94.61% |
-20.59% |
-29.91% |
275.92% |
15.37% |
30.73% |
43.80% |
- |
-0.32% |
| Free Cash Flow Firm Growth |
|
230.26% |
-247.20% |
475.27% |
-89.09% |
-154.62% |
1,007.46% |
32.81% |
274.89% |
204.43% |
- |
-13.99% |
| Invested Capital Growth |
|
-6.83% |
10.90% |
5.02% |
12.85% |
20.62% |
4.54% |
4.71% |
7.23% |
2.27% |
- |
6.62% |
| Revenue Q/Q Growth |
|
-26.78% |
1.11% |
0.12% |
36.20% |
-22.02% |
2.53% |
-0.81% |
36.31% |
-21.88% |
- |
1.34% |
| EBITDA Q/Q Growth |
|
-28.37% |
3.66% |
5.32% |
38.15% |
-26.79% |
4.52% |
7.46% |
33.52% |
-25.64% |
- |
6.53% |
| EBIT Q/Q Growth |
|
-28.66% |
3.93% |
6.55% |
38.46% |
-27.81% |
5.46% |
9.24% |
32.06% |
-26.28% |
- |
8.02% |
| NOPAT Q/Q Growth |
|
-26.16% |
7.33% |
0.64% |
42.26% |
-25.57% |
-0.15% |
9.15% |
33.13% |
-23.20% |
- |
7.76% |
| Net Income Q/Q Growth |
|
-26.44% |
9.69% |
-3.56% |
40.04% |
-23.62% |
-0.56% |
6.43% |
37.15% |
-23.33% |
- |
7.72% |
| EPS Q/Q Growth |
|
-26.34% |
9.50% |
-3.57% |
39.68% |
-23.48% |
-0.50% |
6.47% |
37.15% |
-23.34% |
- |
7.64% |
| Operating Cash Flow Q/Q Growth |
|
24.86% |
-84.28% |
310.26% |
-1.37% |
10.21% |
-15.71% |
25.91% |
11.76% |
21.23% |
- |
15.12% |
| Free Cash Flow Firm Q/Q Growth |
|
37.55% |
-103.88% |
885.33% |
-73.95% |
-788.71% |
164.42% |
14.94% |
10.05% |
28.17% |
- |
54.63% |
| Invested Capital Q/Q Growth |
|
-6.47% |
14.15% |
-1.16% |
6.94% |
-0.03% |
-1.06% |
-1.00% |
8.90% |
-4.12% |
- |
-1.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
12.70% |
12.49% |
12.55% |
12.68% |
12.94% |
12.52% |
12.99% |
12.91% |
13.07% |
- |
12.77% |
| EBITDA Margin |
|
4.30% |
4.41% |
4.64% |
4.70% |
4.42% |
4.50% |
4.88% |
4.78% |
4.55% |
- |
4.84% |
| Operating Margin |
|
3.43% |
3.53% |
3.75% |
3.82% |
3.53% |
3.63% |
4.00% |
3.88% |
3.66% |
- |
3.99% |
| EBIT Margin |
|
3.43% |
3.53% |
3.75% |
3.82% |
3.53% |
3.63% |
4.00% |
3.88% |
3.66% |
- |
3.99% |
| Profit (Net Income) Margin |
|
2.75% |
2.98% |
2.87% |
2.95% |
2.89% |
2.81% |
3.01% |
3.03% |
2.97% |
- |
3.11% |
| Tax Burden Percent |
|
75.45% |
77.92% |
73.60% |
75.62% |
77.97% |
73.82% |
73.76% |
74.36% |
77.47% |
- |
74.61% |
| Interest Burden Percent |
|
106.15% |
108.49% |
103.96% |
102.33% |
105.01% |
104.58% |
101.98% |
105.06% |
104.87% |
- |
104.37% |
| Effective Tax Rate |
|
24.55% |
22.08% |
26.40% |
24.38% |
22.03% |
26.18% |
26.24% |
25.64% |
22.53% |
- |
25.39% |
| Return on Invested Capital (ROIC) |
|
40.30% |
41.38% |
41.80% |
42.38% |
42.44% |
39.85% |
45.12% |
41.92% |
42.79% |
- |
47.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
39.15% |
38.79% |
40.71% |
41.62% |
41.43% |
38.40% |
44.58% |
40.24% |
41.73% |
- |
46.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-13.19% |
-9.35% |
-10.59% |
-11.99% |
-13.92% |
-8.93% |
-12.51% |
-11.37% |
-13.41% |
- |
-17.90% |
| Return on Equity (ROE) |
|
27.11% |
32.03% |
31.20% |
30.39% |
28.52% |
30.92% |
32.61% |
30.55% |
29.37% |
- |
29.14% |
| Cash Return on Invested Capital (CROIC) |
|
46.13% |
28.18% |
35.35% |
28.45% |
24.40% |
36.84% |
38.55% |
34.08% |
40.65% |
- |
39.01% |
| Operating Return on Assets (OROA) |
|
12.07% |
13.19% |
14.15% |
13.99% |
12.43% |
13.76% |
15.01% |
14.53% |
13.14% |
- |
14.47% |
| Return on Assets (ROA) |
|
9.67% |
11.15% |
10.82% |
10.83% |
10.18% |
10.62% |
11.29% |
11.35% |
10.68% |
- |
11.27% |
| Return on Common Equity (ROCE) |
|
27.10% |
32.03% |
31.20% |
30.39% |
28.52% |
30.92% |
32.61% |
30.55% |
29.37% |
- |
29.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.92% |
32.73% |
32.95% |
0.00% |
30.98% |
29.80% |
28.91% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,497 |
1,607 |
1,617 |
2,300 |
1,712 |
1,710 |
1,866 |
2,484 |
1,908 |
1,949 |
2,100 |
| NOPAT Margin |
|
2.59% |
2.75% |
2.76% |
2.89% |
2.76% |
2.68% |
2.95% |
2.88% |
2.83% |
- |
2.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.15% |
2.60% |
1.09% |
0.77% |
1.01% |
1.45% |
0.54% |
1.68% |
1.06% |
- |
0.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
4.52% |
- |
- |
- |
5.67% |
5.46% |
5.68% |
7.12% |
5.30% |
5.16% |
5.36% |
| Cost of Revenue to Revenue |
|
87.30% |
87.51% |
87.45% |
87.32% |
87.06% |
87.48% |
87.01% |
87.09% |
86.93% |
- |
87.23% |
| SG&A Expenses to Revenue |
|
9.27% |
8.97% |
8.79% |
8.87% |
9.41% |
8.89% |
8.99% |
9.03% |
9.41% |
- |
8.78% |
| 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 |
|
9.27% |
8.97% |
8.79% |
8.87% |
9.41% |
8.89% |
8.99% |
9.03% |
9.41% |
- |
8.78% |
| Earnings before Interest and Taxes (EBIT) |
|
1,984 |
2,062 |
2,197 |
3,042 |
2,196 |
2,316 |
2,530 |
3,341 |
2,463 |
2,606 |
2,815 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,485 |
2,576 |
2,713 |
3,748 |
2,744 |
2,868 |
3,082 |
4,115 |
3,060 |
3,203 |
3,412 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.73 |
15.43 |
16.01 |
16.75 |
17.47 |
18.60 |
16.49 |
14.34 |
13.15 |
- |
13.36 |
| Price to Tangible Book Value (P/TBV) |
|
9.73 |
15.43 |
16.01 |
16.75 |
17.47 |
18.60 |
16.49 |
14.34 |
13.15 |
- |
13.36 |
| Price to Revenue (P/Rev) |
|
1.04 |
1.29 |
1.37 |
1.55 |
1.65 |
1.80 |
1.66 |
1.52 |
1.42 |
- |
1.52 |
| Price to Earnings (P/E) |
|
39.05 |
47.14 |
48.60 |
53.70 |
56.38 |
62.43 |
57.03 |
51.65 |
47.99 |
- |
50.64 |
| Dividend Yield |
|
0.69% |
2.64% |
2.57% |
2.28% |
2.02% |
0.43% |
0.47% |
0.52% |
0.56% |
- |
0.53% |
| Earnings Yield |
|
2.56% |
2.12% |
2.06% |
1.86% |
1.77% |
1.60% |
1.75% |
1.94% |
2.08% |
- |
1.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
16.00 |
18.23 |
20.02 |
21.25 |
22.92 |
25.77 |
24.35 |
20.86 |
20.60 |
- |
22.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.99 |
1.27 |
1.36 |
1.53 |
1.63 |
1.77 |
1.63 |
1.49 |
1.38 |
- |
1.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.25 |
29.67 |
30.60 |
33.88 |
35.74 |
38.80 |
35.21 |
31.91 |
29.48 |
- |
31.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.18 |
37.26 |
38.12 |
42.04 |
44.33 |
48.04 |
43.45 |
39.37 |
36.33 |
- |
38.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.51 |
49.78 |
50.97 |
55.59 |
58.17 |
63.82 |
57.73 |
52.59 |
48.55 |
- |
51.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.58 |
29.76 |
28.42 |
34.43 |
42.32 |
39.15 |
35.26 |
30.65 |
26.21 |
- |
28.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.45 |
68.03 |
58.03 |
79.19 |
102.74 |
71.52 |
64.62 |
63.35 |
51.23 |
- |
59.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.27 |
0.33 |
0.32 |
0.25 |
0.24 |
0.23 |
0.21 |
0.20 |
0.19 |
- |
0.17 |
| Long-Term Debt to Equity |
|
0.22 |
0.28 |
0.27 |
0.25 |
0.24 |
0.23 |
0.21 |
0.20 |
0.19 |
- |
0.17 |
| Financial Leverage |
|
-0.34 |
-0.24 |
-0.26 |
-0.29 |
-0.34 |
-0.23 |
-0.28 |
-0.28 |
-0.32 |
- |
-0.39 |
| Leverage Ratio |
|
2.93 |
3.06 |
2.97 |
2.85 |
2.91 |
3.01 |
2.93 |
2.78 |
2.85 |
- |
2.67 |
| Compound Leverage Factor |
|
3.12 |
3.32 |
3.09 |
2.92 |
3.05 |
3.15 |
2.99 |
2.92 |
2.99 |
- |
2.79 |
| Debt to Total Capital |
|
20.99% |
25.07% |
24.10% |
19.98% |
19.03% |
18.37% |
17.41% |
16.38% |
15.75% |
- |
14.47% |
| Short-Term Debt to Total Capital |
|
3.26% |
3.90% |
3.76% |
0.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
17.73% |
21.17% |
20.34% |
19.63% |
19.03% |
18.37% |
17.41% |
16.38% |
15.75% |
- |
14.47% |
| 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 |
|
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 |
|
79.01% |
74.93% |
75.90% |
80.02% |
80.97% |
81.63% |
82.59% |
83.62% |
84.25% |
- |
85.53% |
| Debt to EBITDA |
|
0.66 |
0.65 |
0.61 |
0.51 |
0.49 |
0.48 |
0.46 |
0.45 |
0.43 |
- |
0.41 |
| Net Debt to EBITDA |
|
-1.04 |
-0.32 |
-0.41 |
-0.46 |
-0.52 |
-0.61 |
-0.73 |
-0.75 |
-0.88 |
- |
-1.04 |
| Long-Term Debt to EBITDA |
|
0.56 |
0.55 |
0.52 |
0.50 |
0.49 |
0.48 |
0.46 |
0.45 |
0.43 |
- |
0.41 |
| Debt to NOPAT |
|
1.13 |
1.09 |
1.02 |
0.84 |
0.79 |
0.78 |
0.75 |
0.73 |
0.71 |
- |
0.67 |
| Net Debt to NOPAT |
|
-1.77 |
-0.53 |
-0.68 |
-0.75 |
-0.84 |
-1.01 |
-1.20 |
-1.23 |
-1.45 |
- |
-1.70 |
| Long-Term Debt to NOPAT |
|
0.95 |
0.92 |
0.86 |
0.83 |
0.79 |
0.78 |
0.75 |
0.73 |
0.71 |
- |
0.67 |
| Altman Z-Score |
|
7.07 |
8.34 |
8.67 |
9.26 |
9.21 |
10.08 |
9.62 |
9.38 |
8.47 |
- |
9.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.09 |
0.93 |
0.94 |
0.97 |
0.98 |
1.00 |
1.02 |
1.03 |
1.04 |
- |
1.07 |
| Quick Ratio |
|
0.56 |
0.38 |
0.40 |
0.39 |
0.39 |
0.44 |
0.47 |
0.50 |
0.49 |
- |
0.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,614 |
-101 |
796 |
207 |
-1,428 |
920 |
1,057 |
1,163 |
1,491 |
588 |
909 |
| Operating Cash Flow to CapEx |
|
447.21% |
70.90% |
282.39% |
187.57% |
257.91% |
241.69% |
305.92% |
196.69% |
307.21% |
- |
244.09% |
| Free Cash Flow to Firm to Interest Expense |
|
68.79 |
-2.47 |
19.41 |
4.23 |
-38.59 |
25.55 |
30.20 |
25.29 |
42.60 |
- |
28.41 |
| Operating Cash Flow to Interest Expense |
|
122.39 |
17.83 |
73.15 |
60.37 |
88.11 |
76.33 |
98.86 |
84.07 |
133.94 |
- |
107.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
95.03 |
-7.32 |
47.24 |
28.18 |
53.95 |
44.75 |
66.54 |
41.33 |
90.34 |
- |
63.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.52 |
3.74 |
3.77 |
3.67 |
3.52 |
3.78 |
3.75 |
3.75 |
3.59 |
- |
3.63 |
| Accounts Receivable Turnover |
|
101.22 |
90.60 |
99.78 |
101.66 |
94.03 |
90.46 |
98.49 |
92.92 |
90.54 |
- |
88.63 |
| Inventory Turnover |
|
11.77 |
13.15 |
13.15 |
12.60 |
11.60 |
12.87 |
13.01 |
13.05 |
11.60 |
- |
13.45 |
| Fixed Asset Turnover |
|
9.39 |
9.33 |
9.40 |
9.13 |
9.16 |
9.20 |
9.17 |
9.03 |
9.05 |
- |
9.05 |
| Accounts Payable Turnover |
|
11.12 |
12.86 |
12.44 |
12.05 |
10.72 |
12.78 |
12.13 |
12.24 |
10.78 |
- |
12.13 |
| Days Sales Outstanding (DSO) |
|
3.61 |
4.03 |
3.66 |
3.59 |
3.88 |
4.04 |
3.71 |
3.93 |
4.03 |
- |
4.12 |
| Days Inventory Outstanding (DIO) |
|
31.00 |
27.76 |
27.75 |
28.97 |
31.48 |
28.35 |
28.05 |
27.97 |
31.47 |
- |
27.13 |
| Days Payable Outstanding (DPO) |
|
32.81 |
28.38 |
29.35 |
30.29 |
34.04 |
28.57 |
30.10 |
29.83 |
33.85 |
- |
30.10 |
| Cash Conversion Cycle (CCC) |
|
1.80 |
3.41 |
2.06 |
2.27 |
1.32 |
3.82 |
1.66 |
2.07 |
1.65 |
- |
1.15 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,229 |
17,384 |
17,183 |
18,375 |
18,369 |
18,174 |
17,992 |
19,593 |
18,786 |
19,535 |
19,183 |
| Invested Capital Turnover |
|
15.56 |
15.05 |
15.13 |
14.68 |
15.41 |
14.85 |
15.28 |
14.54 |
15.09 |
- |
15.79 |
| Increase / (Decrease) in Invested Capital |
|
-1,117 |
1,708 |
821 |
2,093 |
3,140 |
790 |
809 |
1,321 |
417 |
1,361 |
1,191 |
| Enterprise Value (EV) |
|
243,593 |
316,908 |
344,038 |
390,376 |
421,045 |
468,390 |
438,140 |
408,770 |
386,906 |
- |
433,226 |
| Market Capitalization |
|
254,511 |
320,284 |
348,626 |
395,623 |
427,127 |
475,793 |
447,273 |
418,341 |
398,423 |
- |
447,552 |
| Book Value per Share |
|
$59.06 |
$46.79 |
$49.09 |
$53.28 |
$55.19 |
$57.62 |
$61.14 |
$65.76 |
$68.38 |
$72.29 |
$75.53 |
| Tangible Book Value per Share |
|
$59.06 |
$46.79 |
$49.09 |
$53.28 |
$55.19 |
$57.62 |
$61.14 |
$65.76 |
$68.38 |
$72.29 |
$75.53 |
| Total Capital |
|
33,093 |
27,705 |
28,682 |
29,519 |
30,196 |
31,332 |
32,842 |
34,877 |
35,969 |
37,775 |
39,179 |
| Total Debt |
|
6,946 |
6,945 |
6,911 |
5,897 |
5,745 |
5,755 |
5,717 |
5,713 |
5,666 |
5,688 |
5,670 |
| Total Long-Term Debt |
|
5,866 |
5,865 |
5,834 |
5,794 |
5,745 |
5,755 |
5,717 |
5,713 |
5,666 |
5,688 |
5,670 |
| Net Debt |
|
-10,918 |
-3,376 |
-4,588 |
-5,247 |
-6,082 |
-7,403 |
-9,133 |
-9,571 |
-11,517 |
-12,552 |
-14,326 |
| Capital Expenditures (CapEx) |
|
1,040 |
1,031 |
1,062 |
1,577 |
1,264 |
1,137 |
1,131 |
1,966 |
1,526 |
1,289 |
1,413 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-13,472 |
-11,783 |
-12,495 |
-12,259 |
-12,593 |
-13,260 |
-14,278 |
-14,012 |
-15,577 |
-15,870 |
-16,944 |
| Debt-free Net Working Capital (DFNWC) |
|
4,392 |
-1,462 |
-996 |
-1,115 |
-766 |
-102 |
572 |
1,272 |
1,606 |
2,370 |
3,052 |
| Net Working Capital (NWC) |
|
3,312 |
-2,542 |
-2,073 |
-1,218 |
-766 |
-102 |
572 |
1,272 |
1,606 |
2,370 |
3,052 |
| Net Nonoperating Expense (NNE) |
|
-92 |
-136 |
-64 |
-54 |
-86 |
-78 |
-37 |
-126 |
-93 |
-86 |
-92 |
| Net Nonoperating Obligations (NNO) |
|
-10,918 |
-3,376 |
-4,588 |
-5,247 |
-6,082 |
-7,403 |
-9,133 |
-9,571 |
-11,517 |
-12,552 |
-14,326 |
| Total Depreciation and Amortization (D&A) |
|
501 |
514 |
516 |
706 |
548 |
552 |
552 |
774 |
597 |
597 |
597 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.48% |
-4.74% |
-4.93% |
-4.82% |
-4.87% |
-5.02% |
-5.31% |
-5.09% |
-5.56% |
- |
-5.77% |
| Debt-free Net Working Capital to Revenue |
|
1.79% |
-0.59% |
-0.39% |
-0.44% |
-0.30% |
-0.04% |
0.21% |
0.46% |
0.57% |
- |
1.04% |
| Net Working Capital to Revenue |
|
1.35% |
-1.02% |
-0.82% |
-0.48% |
-0.30% |
-0.04% |
0.21% |
0.46% |
0.57% |
- |
1.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.58 |
$3.93 |
$3.79 |
$5.29 |
$4.05 |
$4.03 |
$4.29 |
$5.87 |
$4.51 |
$4.58 |
$4.94 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
443.83M |
443.89M |
443.89M |
443.91M |
443.99M |
443.98M |
443.96M |
443.99M |
443.96M |
443.95M |
443.92M |
| Adjusted Diluted Earnings per Share |
|
$3.58 |
$3.92 |
$3.78 |
$5.28 |
$4.04 |
$4.02 |
$4.28 |
$5.87 |
$4.50 |
$4.58 |
$4.93 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
444.40M |
444.75M |
444.83M |
444.76M |
444.89M |
444.89M |
444.76M |
444.80M |
444.52M |
444.42M |
444.43M |
| 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 |
|
443.73M |
443.50M |
443.34M |
443.07M |
443.90M |
443.68M |
443.48M |
443.18M |
443.87M |
443.65M |
443.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,497 |
1,607 |
1,617 |
2,300 |
1,712 |
1,710 |
1,866 |
2,484 |
1,908 |
1,949 |
2,100 |
| Normalized NOPAT Margin |
|
2.59% |
2.75% |
2.76% |
2.89% |
2.76% |
2.68% |
2.95% |
2.88% |
2.83% |
- |
2.98% |
| Pre Tax Income Margin |
|
3.64% |
3.83% |
3.90% |
3.91% |
3.71% |
3.80% |
4.08% |
4.07% |
3.84% |
- |
4.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
52.21 |
50.29 |
53.59 |
62.08 |
59.35 |
64.33 |
72.29 |
72.63 |
70.37 |
- |
87.97 |
| NOPAT to Interest Expense |
|
39.39 |
39.19 |
39.44 |
46.95 |
46.28 |
47.49 |
53.32 |
54.01 |
54.52 |
- |
65.63 |
| EBIT Less CapEx to Interest Expense |
|
24.84 |
25.15 |
27.68 |
29.90 |
25.19 |
32.75 |
39.97 |
29.89 |
26.77 |
- |
43.81 |
| NOPAT Less CapEx to Interest Expense |
|
12.03 |
14.04 |
13.54 |
14.76 |
12.11 |
15.91 |
21.00 |
11.27 |
10.92 |
- |
21.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
26.94% |
130.45% |
125.18% |
122.72% |
114.19% |
20.26% |
19.69% |
26.95% |
27.04% |
- |
26.10% |
| Augmented Payout Ratio |
|
37.64% |
140.96% |
135.13% |
132.22% |
124.02% |
30.63% |
30.38% |
38.10% |
37.95% |
- |
36.09% |