| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,951,094,563.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,951,094,563.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.04% |
7.60% |
-5.89% |
-12.83% |
-10.27% |
-5.64% |
9.38% |
11.39% |
7.56% |
7.53% |
9.71% |
| EBITDA Growth |
|
23.15% |
20.23% |
-9.68% |
-28.51% |
-28.24% |
-30.61% |
12.87% |
22.49% |
12.12% |
29.39% |
17.07% |
| EBIT Growth |
|
26.33% |
23.11% |
-10.48% |
-42.67% |
-40.42% |
-42.79% |
3.25% |
42.14% |
23.43% |
46.69% |
24.66% |
| NOPAT Growth |
|
33.05% |
28.75% |
-3.49% |
-42.28% |
-37.26% |
-19.48% |
1.48% |
46.39% |
11.11% |
0.59% |
25.76% |
| Net Income Growth |
|
40.60% |
36.25% |
-5.01% |
-41.28% |
-45.38% |
-25.48% |
-7.82% |
32.08% |
17.95% |
5.50% |
30.77% |
| EPS Growth |
|
42.65% |
36.92% |
-2.99% |
-41.03% |
-44.33% |
-23.60% |
-6.15% |
34.78% |
18.52% |
5.88% |
31.15% |
| Operating Cash Flow Growth |
|
62.25% |
-40.16% |
-82.95% |
-23.91% |
-37.48% |
54.41% |
177.35% |
2.17% |
13.51% |
-12.26% |
-18.70% |
| Free Cash Flow Firm Growth |
|
558.34% |
59.71% |
-130.88% |
-639.56% |
-511.86% |
-848.68% |
-1,808.72% |
107.15% |
107.98% |
108.33% |
103.92% |
| Invested Capital Growth |
|
-11.40% |
-0.10% |
13.73% |
115.29% |
120.19% |
99.72% |
85.54% |
0.98% |
0.45% |
1.08% |
3.88% |
| Revenue Q/Q Growth |
|
4.34% |
-3.52% |
-12.80% |
-0.70% |
7.40% |
1.46% |
1.08% |
1.13% |
3.70% |
1.43% |
3.13% |
| EBITDA Q/Q Growth |
|
10.27% |
-2.09% |
-26.45% |
-9.97% |
10.68% |
-5.32% |
19.64% |
-2.31% |
1.32% |
9.27% |
8.24% |
| EBIT Q/Q Growth |
|
12.25% |
-1.80% |
-29.48% |
-26.24% |
16.64% |
-5.70% |
27.26% |
1.54% |
1.29% |
12.07% |
8.16% |
| NOPAT Q/Q Growth |
|
17.54% |
-6.98% |
-26.33% |
-28.33% |
27.77% |
19.37% |
-7.15% |
3.38% |
-3.02% |
8.06% |
16.08% |
| Net Income Q/Q Growth |
|
23.23% |
-8.08% |
-27.60% |
-28.40% |
14.63% |
25.39% |
-10.44% |
2.59% |
2.37% |
12.16% |
11.01% |
| EPS Q/Q Growth |
|
24.36% |
-8.25% |
-26.97% |
-29.23% |
17.39% |
25.93% |
-10.29% |
1.64% |
3.23% |
12.50% |
11.11% |
| Operating Cash Flow Q/Q Growth |
|
14.31% |
-60.26% |
-65.92% |
391.46% |
-6.07% |
-1.85% |
-38.79% |
81.04% |
4.36% |
-24.14% |
-43.28% |
| Free Cash Flow Firm Q/Q Growth |
|
30.40% |
-50.88% |
-136.96% |
-2,178.73% |
0.46% |
10.70% |
5.77% |
108.53% |
11.21% |
-6.79% |
-55.72% |
| Invested Capital Q/Q Growth |
|
-2.93% |
10.30% |
9.71% |
83.29% |
-0.72% |
0.05% |
1.91% |
-0.24% |
-1.25% |
0.68% |
4.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
64.12% |
65.16% |
64.24% |
65.13% |
64.37% |
65.90% |
65.12% |
65.57% |
63.25% |
65.48% |
64.97% |
| EBITDA Margin |
|
30.86% |
31.32% |
26.42% |
23.95% |
24.68% |
23.03% |
27.26% |
26.33% |
25.73% |
27.72% |
29.09% |
| Operating Margin |
|
27.97% |
29.15% |
24.20% |
17.25% |
19.19% |
17.04% |
22.25% |
22.63% |
21.04% |
22.60% |
24.63% |
| EBIT Margin |
|
28.09% |
28.59% |
23.12% |
17.17% |
18.65% |
17.33% |
21.82% |
21.91% |
21.40% |
23.64% |
24.80% |
| Profit (Net Income) Margin |
|
26.03% |
24.80% |
20.59% |
14.85% |
15.85% |
19.59% |
17.35% |
17.61% |
17.38% |
19.22% |
20.69% |
| Tax Burden Percent |
|
88.53% |
81.90% |
83.33% |
84.38% |
90.23% |
119.59% |
84.10% |
84.53% |
85.03% |
84.34% |
87.08% |
| Interest Burden Percent |
|
104.71% |
105.94% |
106.90% |
102.48% |
94.18% |
94.50% |
94.56% |
95.06% |
95.51% |
96.36% |
95.80% |
| Effective Tax Rate |
|
11.47% |
18.10% |
16.67% |
15.62% |
9.77% |
-19.59% |
15.90% |
15.47% |
14.97% |
15.66% |
12.92% |
| Return on Invested Capital (ROIC) |
|
49.86% |
47.21% |
38.17% |
18.66% |
21.88% |
24.55% |
22.06% |
17.95% |
17.27% |
18.67% |
20.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
48.46% |
46.19% |
37.77% |
14.21% |
30.50% |
33.06% |
-297.38% |
16.34% |
16.67% |
18.85% |
19.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-15.84% |
-14.47% |
-11.73% |
-0.27% |
-1.58% |
-0.93% |
-0.39% |
4.79% |
4.53% |
5.25% |
6.11% |
| Return on Equity (ROE) |
|
34.02% |
32.74% |
26.44% |
18.39% |
20.30% |
23.61% |
21.68% |
22.74% |
21.80% |
23.92% |
26.92% |
| Cash Return on Invested Capital (CROIC) |
|
55.81% |
44.90% |
30.33% |
-46.05% |
-50.94% |
-44.75% |
-38.91% |
16.79% |
17.93% |
17.24% |
15.02% |
| Operating Return on Assets (OROA) |
|
16.35% |
17.30% |
13.43% |
8.62% |
8.87% |
8.27% |
10.62% |
10.04% |
9.83% |
11.16% |
11.97% |
| Return on Assets (ROA) |
|
15.15% |
15.01% |
11.96% |
7.46% |
7.54% |
9.34% |
8.45% |
8.07% |
7.98% |
9.07% |
9.98% |
| Return on Common Equity (ROCE) |
|
34.02% |
32.74% |
26.44% |
18.39% |
20.30% |
23.61% |
21.68% |
22.74% |
21.80% |
23.92% |
26.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
30.04% |
29.06% |
26.47% |
0.00% |
20.75% |
20.18% |
21.32% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3,765 |
3,502 |
2,580 |
1,849 |
2,362 |
2,820 |
2,618 |
2,707 |
2,625 |
2,836 |
3,293 |
| NOPAT Margin |
|
24.76% |
23.88% |
20.17% |
14.56% |
17.32% |
20.37% |
18.71% |
19.13% |
17.89% |
19.06% |
21.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.40% |
1.02% |
0.40% |
4.44% |
-8.62% |
-8.51% |
319.44% |
1.60% |
0.60% |
-0.18% |
0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
4.46% |
- |
- |
- |
3.42% |
3.60% |
3.50% |
3.78% |
4.23% |
| Cost of Revenue to Revenue |
|
35.88% |
34.84% |
35.76% |
34.87% |
35.63% |
34.10% |
34.88% |
34.43% |
36.75% |
34.52% |
35.03% |
| SG&A Expenses to Revenue |
|
4.54% |
4.58% |
5.02% |
5.79% |
5.59% |
5.74% |
5.37% |
5.22% |
4.81% |
4.93% |
4.48% |
| R&D to Revenue |
|
12.85% |
13.04% |
15.19% |
15.34% |
15.97% |
16.52% |
16.43% |
16.50% |
16.22% |
16.13% |
15.34% |
| Operating Expenses to Revenue |
|
36.14% |
36.00% |
40.04% |
47.88% |
45.18% |
48.86% |
42.87% |
42.94% |
42.21% |
42.88% |
40.33% |
| Earnings before Interest and Taxes (EBIT) |
|
4,270 |
4,193 |
2,957 |
2,181 |
2,544 |
2,399 |
3,053 |
3,100 |
3,140 |
3,519 |
3,806 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,692 |
4,594 |
3,379 |
3,042 |
3,367 |
3,188 |
3,814 |
3,726 |
3,775 |
4,125 |
4,465 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.64 |
4.48 |
4.44 |
4.20 |
4.24 |
4.91 |
5.44 |
4.91 |
5.81 |
5.96 |
6.18 |
| Price to Tangible Book Value (P/TBV) |
|
51.42 |
46.06 |
37.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.61 |
3.49 |
3.59 |
3.47 |
3.59 |
4.20 |
4.57 |
4.06 |
4.80 |
4.84 |
4.99 |
| Price to Earnings (P/E) |
|
16.31 |
14.91 |
15.28 |
15.86 |
18.69 |
23.68 |
26.98 |
23.04 |
26.72 |
27.03 |
26.61 |
| Dividend Yield |
|
3.05% |
3.10% |
3.09% |
3.31% |
4.14% |
3.57% |
3.21% |
2.84% |
2.36% |
2.31% |
2.20% |
| Earnings Yield |
|
6.13% |
6.71% |
6.54% |
6.31% |
5.35% |
4.22% |
3.71% |
4.34% |
3.74% |
3.70% |
3.76% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.06 |
6.36 |
5.94 |
3.48 |
3.52 |
4.02 |
4.39 |
4.02 |
4.83 |
4.92 |
4.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.30 |
3.22 |
3.34 |
3.71 |
3.83 |
4.45 |
4.84 |
4.30 |
5.01 |
5.05 |
5.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.38 |
10.80 |
11.31 |
13.08 |
14.32 |
18.17 |
19.54 |
16.97 |
19.58 |
18.88 |
19.20 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.71 |
11.98 |
12.57 |
15.10 |
17.35 |
23.39 |
25.75 |
21.56 |
24.29 |
22.76 |
22.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.18 |
14.19 |
14.65 |
17.56 |
20.05 |
24.60 |
27.15 |
22.71 |
26.33 |
27.03 |
26.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.45 |
10.20 |
13.32 |
15.66 |
18.93 |
19.37 |
19.26 |
17.48 |
20.01 |
21.21 |
23.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.89 |
14.16 |
20.86 |
0.00 |
0.00 |
0.00 |
0.00 |
24.04 |
26.98 |
28.72 |
33.80 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.19 |
0.17 |
0.25 |
0.70 |
0.68 |
0.71 |
0.68 |
0.64 |
0.60 |
0.60 |
0.63 |
| Long-Term Debt to Equity |
|
0.15 |
0.15 |
0.14 |
0.44 |
0.43 |
0.43 |
0.43 |
0.50 |
0.49 |
0.46 |
0.45 |
| Financial Leverage |
|
-0.33 |
-0.31 |
-0.31 |
-0.02 |
-0.05 |
-0.03 |
0.00 |
0.29 |
0.27 |
0.28 |
0.31 |
| Leverage Ratio |
|
2.33 |
2.24 |
2.25 |
2.50 |
2.52 |
2.45 |
2.42 |
2.65 |
2.67 |
2.65 |
2.62 |
| Compound Leverage Factor |
|
2.44 |
2.38 |
2.40 |
2.57 |
2.37 |
2.32 |
2.29 |
2.52 |
2.55 |
2.56 |
2.51 |
| Debt to Total Capital |
|
15.91% |
14.47% |
20.06% |
41.14% |
40.52% |
41.40% |
40.54% |
38.93% |
37.49% |
37.47% |
38.67% |
| Short-Term Debt to Total Capital |
|
3.29% |
1.87% |
8.53% |
15.29% |
14.84% |
16.00% |
14.91% |
8.54% |
6.98% |
8.97% |
11.21% |
| Long-Term Debt to Total Capital |
|
12.62% |
12.60% |
11.53% |
25.85% |
25.68% |
25.40% |
25.63% |
30.39% |
30.51% |
28.50% |
27.46% |
| 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 |
|
84.09% |
85.53% |
79.94% |
58.86% |
59.48% |
58.60% |
59.46% |
61.07% |
62.51% |
62.53% |
61.33% |
| Debt to EBITDA |
|
0.51 |
0.44 |
0.69 |
2.04 |
2.15 |
2.47 |
2.31 |
2.08 |
1.94 |
1.82 |
1.87 |
| Net Debt to EBITDA |
|
-1.08 |
-0.92 |
-0.83 |
0.84 |
0.91 |
1.03 |
1.06 |
0.97 |
0.83 |
0.80 |
0.89 |
| Long-Term Debt to EBITDA |
|
0.40 |
0.39 |
0.39 |
1.28 |
1.36 |
1.51 |
1.46 |
1.62 |
1.58 |
1.38 |
1.33 |
| Debt to NOPAT |
|
0.68 |
0.58 |
0.89 |
2.73 |
3.01 |
3.34 |
3.22 |
2.78 |
2.60 |
2.60 |
2.63 |
| Net Debt to NOPAT |
|
-1.43 |
-1.21 |
-1.08 |
1.13 |
1.28 |
1.39 |
1.47 |
1.29 |
1.11 |
1.15 |
1.25 |
| Long-Term Debt to NOPAT |
|
0.54 |
0.51 |
0.51 |
1.72 |
1.91 |
2.05 |
2.03 |
2.17 |
2.12 |
1.98 |
1.86 |
| Altman Z-Score |
|
3.01 |
3.19 |
3.08 |
1.98 |
1.94 |
2.16 |
2.44 |
2.37 |
2.71 |
2.80 |
2.90 |
| 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 |
|
1.38 |
1.47 |
1.37 |
0.89 |
0.91 |
0.88 |
0.87 |
0.95 |
1.00 |
0.93 |
0.96 |
| Quick Ratio |
|
1.13 |
1.18 |
1.10 |
0.68 |
0.69 |
0.65 |
0.64 |
0.69 |
0.74 |
0.67 |
0.69 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7,188 |
3,531 |
-1,305 |
-29,741 |
-29,605 |
-26,436 |
-24,912 |
2,126 |
2,364 |
2,203 |
976 |
| Operating Cash Flow to CapEx |
|
2,560.52% |
1,769.40% |
475.29% |
2,363.69% |
1,883.84% |
1,687.10% |
1,067.14% |
1,554.41% |
1,951.15% |
994.43% |
643.82% |
| Free Cash Flow to Firm to Interest Expense |
|
64.76 |
31.81 |
-10.88 |
-83.31 |
-70.82 |
-63.24 |
-61.66 |
5.27 |
6.42 |
6.30 |
2.64 |
| Operating Cash Flow to Interest Expense |
|
53.75 |
21.36 |
6.73 |
11.12 |
8.92 |
8.76 |
5.55 |
10.07 |
11.51 |
9.18 |
4.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
51.65 |
20.15 |
5.32 |
10.65 |
8.45 |
8.24 |
5.03 |
9.42 |
10.92 |
8.25 |
4.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.58 |
0.61 |
0.58 |
0.50 |
0.48 |
0.48 |
0.49 |
0.46 |
0.46 |
0.47 |
0.48 |
| Accounts Receivable Turnover |
|
9.14 |
11.30 |
11.31 |
10.82 |
8.58 |
11.41 |
10.27 |
10.69 |
8.46 |
12.43 |
9.62 |
| Inventory Turnover |
|
6.84 |
7.02 |
6.45 |
5.94 |
5.41 |
5.73 |
6.16 |
6.50 |
6.08 |
6.20 |
6.07 |
| Fixed Asset Turnover |
|
27.93 |
29.19 |
28.84 |
27.36 |
25.77 |
25.93 |
27.11 |
27.29 |
26.96 |
26.65 |
27.20 |
| Accounts Payable Turnover |
|
9.25 |
9.58 |
9.81 |
8.71 |
8.22 |
9.11 |
10.07 |
8.96 |
8.22 |
9.19 |
8.91 |
| Days Sales Outstanding (DSO) |
|
39.95 |
32.30 |
32.27 |
33.73 |
42.53 |
32.00 |
35.55 |
34.14 |
43.12 |
29.37 |
37.93 |
| Days Inventory Outstanding (DIO) |
|
53.36 |
52.02 |
56.58 |
61.48 |
67.49 |
63.68 |
59.28 |
56.17 |
60.06 |
58.83 |
60.14 |
| Days Payable Outstanding (DPO) |
|
39.46 |
38.11 |
37.22 |
41.93 |
44.41 |
40.07 |
36.23 |
40.73 |
44.39 |
39.72 |
40.96 |
| Cash Conversion Cycle (CCC) |
|
53.85 |
46.21 |
51.63 |
53.27 |
65.62 |
55.62 |
58.60 |
49.58 |
58.79 |
48.48 |
57.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26,598 |
29,337 |
32,185 |
58,991 |
58,565 |
58,593 |
59,715 |
59,572 |
58,826 |
59,226 |
62,032 |
| Invested Capital Turnover |
|
2.01 |
1.98 |
1.89 |
1.28 |
1.26 |
1.21 |
1.18 |
0.94 |
0.97 |
0.98 |
0.97 |
| Increase / (Decrease) in Invested Capital |
|
-3,423 |
-29 |
3,885 |
31,590 |
31,967 |
29,256 |
27,530 |
581 |
261 |
633 |
2,317 |
| Enterprise Value (EV) |
|
187,909 |
186,605 |
191,322 |
205,371 |
206,008 |
235,760 |
262,032 |
239,246 |
283,995 |
291,567 |
309,021 |
| Market Capitalization |
|
205,664 |
202,478 |
205,388 |
192,148 |
192,900 |
222,444 |
247,847 |
225,609 |
272,012 |
279,214 |
294,712 |
| Book Value per Share |
|
$10.88 |
$11.15 |
$11.38 |
$11.30 |
$11.28 |
$11.35 |
$11.43 |
$11.55 |
$11.83 |
$11.86 |
$12.08 |
| Tangible Book Value per Share |
|
$0.98 |
$1.08 |
$1.35 |
($6.10) |
($6.06) |
($6.07) |
($5.86) |
($5.71) |
($5.42) |
($5.30) |
($5.02) |
| Total Capital |
|
52,744 |
52,860 |
57,856 |
77,761 |
76,419 |
77,264 |
76,568 |
75,214 |
74,936 |
74,962 |
77,809 |
| Total Debt |
|
8,391 |
7,650 |
11,605 |
31,993 |
30,962 |
31,987 |
31,038 |
29,279 |
28,093 |
28,089 |
30,086 |
| Total Long-Term Debt |
|
6,658 |
6,660 |
6,669 |
20,102 |
19,621 |
19,623 |
19,625 |
22,857 |
22,861 |
21,364 |
21,367 |
| Net Debt |
|
-17,755 |
-15,873 |
-14,066 |
13,223 |
13,108 |
13,316 |
14,185 |
13,637 |
11,983 |
12,353 |
14,309 |
| Capital Expenditures (CapEx) |
|
233 |
134 |
170 |
168 |
198 |
217 |
210 |
261 |
217 |
323 |
283 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12,374 |
-9,909 |
-9,459 |
-11,101 |
-10,235 |
-11,097 |
-10,778 |
-10,899 |
-10,956 |
-11,586 |
-8,713 |
| Debt-free Net Working Capital (DFNWC) |
|
13,772 |
13,614 |
16,212 |
7,669 |
7,619 |
7,574 |
6,075 |
4,743 |
5,154 |
4,150 |
7,064 |
| Net Working Capital (NWC) |
|
12,039 |
12,624 |
11,276 |
-4,222 |
-3,722 |
-4,790 |
-5,338 |
-1,679 |
-78 |
-2,575 |
-1,655 |
| Net Nonoperating Expense (NNE) |
|
-193 |
-136 |
-54 |
-37 |
200 |
109 |
190 |
216 |
75 |
-24 |
118 |
| Net Nonoperating Obligations (NNO) |
|
-17,755 |
-15,873 |
-14,066 |
13,223 |
13,108 |
13,316 |
14,185 |
13,637 |
11,983 |
12,353 |
14,309 |
| Total Depreciation and Amortization (D&A) |
|
422 |
401 |
422 |
861 |
823 |
789 |
761 |
626 |
635 |
606 |
659 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.71% |
-17.07% |
-16.53% |
-20.05% |
-19.02% |
-20.95% |
-19.89% |
-19.59% |
-19.34% |
-20.08% |
-14.75% |
| Debt-free Net Working Capital to Revenue |
|
24.16% |
23.46% |
28.33% |
13.85% |
14.16% |
14.30% |
11.21% |
8.53% |
9.10% |
7.19% |
11.96% |
| Net Working Capital to Revenue |
|
21.12% |
21.75% |
19.70% |
-7.63% |
-6.92% |
-9.04% |
-9.85% |
-3.02% |
-0.14% |
-4.46% |
-2.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.96 |
$0.90 |
$0.65 |
$0.47 |
$0.53 |
$0.68 |
$0.61 |
$0.63 |
$0.64 |
$0.72 |
$0.80 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.09B |
4.06B |
4.06B |
4.04B |
4.04B |
3.99B |
3.98B |
3.97B |
3.98B |
3.96B |
3.96B |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$0.89 |
$0.65 |
$0.46 |
$0.54 |
$0.68 |
$0.61 |
$0.62 |
$0.64 |
$0.72 |
$0.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.11B |
4.09B |
4.07B |
4.06B |
4.06B |
4.01B |
4.01B |
4.00B |
4.00B |
3.99B |
3.98B |
| 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 |
|
4.05B |
4.06B |
4.05B |
4.03B |
3.99B |
3.98B |
3.98B |
3.96B |
3.95B |
3.95B |
3.95B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3,945 |
3,603 |
2,590 |
2,306 |
2,463 |
2,116 |
2,626 |
2,735 |
2,655 |
2,960 |
3,324 |
| Normalized NOPAT Margin |
|
25.95% |
24.56% |
20.25% |
18.16% |
18.06% |
15.29% |
18.77% |
19.33% |
18.09% |
19.89% |
21.66% |
| Pre Tax Income Margin |
|
29.41% |
30.28% |
24.71% |
17.60% |
17.56% |
16.38% |
20.63% |
20.83% |
20.44% |
22.78% |
23.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
38.47 |
37.77 |
24.64 |
6.11 |
6.09 |
5.74 |
7.56 |
7.69 |
8.53 |
10.05 |
10.29 |
| NOPAT to Interest Expense |
|
33.92 |
31.55 |
21.50 |
5.18 |
5.65 |
6.75 |
6.48 |
6.72 |
7.13 |
8.10 |
8.90 |
| EBIT Less CapEx to Interest Expense |
|
36.37 |
36.57 |
23.23 |
5.64 |
5.61 |
5.22 |
7.04 |
7.04 |
7.94 |
9.13 |
9.52 |
| NOPAT Less CapEx to Interest Expense |
|
31.82 |
30.34 |
20.08 |
4.71 |
5.18 |
6.23 |
5.96 |
6.07 |
6.54 |
7.18 |
8.13 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
49.96% |
46.55% |
47.20% |
52.55% |
61.86% |
68.09% |
69.73% |
65.54% |
63.23% |
62.56% |
58.56% |
| Augmented Payout Ratio |
|
84.00% |
83.64% |
84.67% |
94.12% |
117.94% |
137.19% |
140.76% |
134.61% |
122.17% |
120.54% |
113.74% |