| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,246,920.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,246,920.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.82% |
-1.67% |
-1.08% |
-0.74% |
3.00% |
6.81% |
7.46% |
8.14% |
7.36% |
4.94% |
5.83% |
| EBITDA Growth |
|
-11.04% |
3.11% |
-1.53% |
18.79% |
3.10% |
1.39% |
18.42% |
14.98% |
16.32% |
14.30% |
0.30% |
| EBIT Growth |
|
-13.61% |
4.46% |
-1.95% |
24.87% |
5.64% |
0.69% |
21.48% |
16.95% |
19.02% |
17.51% |
-0.23% |
| NOPAT Growth |
|
-18.75% |
6.98% |
-5.26% |
20.31% |
13.55% |
2.53% |
23.33% |
14.30% |
-53.09% |
13.78% |
-0.60% |
| Net Income Growth |
|
-16.53% |
7.10% |
-5.86% |
22.25% |
10.86% |
-2.15% |
21.43% |
13.96% |
-52.92% |
18.68% |
-0.15% |
| EPS Growth |
|
-14.75% |
10.89% |
-3.51% |
25.27% |
12.50% |
-1.79% |
21.82% |
14.91% |
-52.14% |
22.73% |
3.73% |
| Operating Cash Flow Growth |
|
-19.77% |
4.99% |
-86.97% |
627.78% |
2.29% |
24.83% |
321.05% |
51.91% |
44.86% |
-6.74% |
-31.50% |
| Free Cash Flow Firm Growth |
|
-290.42% |
-372.93% |
-1,069.22% |
30.77% |
-189.05% |
-3,512.40% |
-30.51% |
-134.96% |
139.69% |
102.52% |
109.81% |
| Invested Capital Growth |
|
12.03% |
5.38% |
10.89% |
8.58% |
23.28% |
18.41% |
12.51% |
13.36% |
-3.97% |
4.37% |
4.00% |
| Revenue Q/Q Growth |
|
0.23% |
-2.84% |
0.04% |
1.89% |
4.00% |
0.75% |
0.65% |
2.54% |
3.24% |
-1.51% |
1.50% |
| EBITDA Q/Q Growth |
|
18.36% |
2.86% |
-3.02% |
0.60% |
2.73% |
1.16% |
13.27% |
-2.32% |
3.93% |
-0.60% |
-0.60% |
| EBIT Q/Q Growth |
|
22.05% |
4.91% |
-3.17% |
0.71% |
3.25% |
0.00% |
16.83% |
-3.04% |
5.07% |
-1.26% |
-0.81% |
| NOPAT Q/Q Growth |
|
10.35% |
6.63% |
-2.39% |
4.75% |
4.15% |
-3.72% |
17.41% |
-2.92% |
-57.26% |
133.52% |
2.57% |
| Net Income Q/Q Growth |
|
13.39% |
6.29% |
-2.15% |
3.66% |
2.83% |
-6.19% |
21.43% |
-2.71% |
-57.52% |
136.50% |
2.16% |
| EPS Q/Q Growth |
|
14.29% |
7.69% |
-1.79% |
3.64% |
2.63% |
-5.98% |
21.82% |
-2.24% |
-57.25% |
141.07% |
2.96% |
| Operating Cash Flow Q/Q Growth |
|
2,200.00% |
-10.99% |
-87.11% |
175.79% |
223.28% |
8.62% |
-56.52% |
-0.50% |
208.29% |
-30.07% |
-68.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.10% |
94.08% |
-1,512.81% |
33.54% |
-355.52% |
26.02% |
41.73% |
-19.66% |
176.95% |
-95.30% |
126.82% |
| Invested Capital Q/Q Growth |
|
-2.82% |
-0.39% |
8.65% |
3.24% |
10.33% |
-4.32% |
3.24% |
4.01% |
-6.53% |
3.99% |
2.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.47% |
35.25% |
33.91% |
33.94% |
34.36% |
35.12% |
33.59% |
33.67% |
33.87% |
33.73% |
32.79% |
| EBITDA Margin |
|
17.11% |
18.12% |
17.56% |
17.34% |
17.13% |
17.20% |
19.35% |
18.44% |
18.56% |
18.73% |
18.34% |
| Operating Margin |
|
14.01% |
15.22% |
14.60% |
14.60% |
14.63% |
14.78% |
16.68% |
15.58% |
15.99% |
15.99% |
15.57% |
| EBIT Margin |
|
14.13% |
15.26% |
14.77% |
14.60% |
14.49% |
14.38% |
16.70% |
15.79% |
16.07% |
16.11% |
15.74% |
| Profit (Net Income) Margin |
|
10.72% |
11.73% |
11.47% |
11.67% |
11.54% |
10.74% |
12.96% |
12.30% |
5.06% |
12.15% |
12.23% |
| Tax Burden Percent |
|
73.63% |
74.50% |
75.62% |
77.75% |
77.81% |
73.78% |
76.03% |
76.60% |
30.89% |
73.80% |
76.36% |
| Interest Burden Percent |
|
103.03% |
103.17% |
102.70% |
102.82% |
102.33% |
101.23% |
102.11% |
101.69% |
101.95% |
102.21% |
101.76% |
| Effective Tax Rate |
|
26.79% |
26.03% |
24.79% |
22.66% |
22.73% |
26.89% |
24.43% |
23.40% |
69.11% |
26.77% |
23.99% |
| Return on Invested Capital (ROIC) |
|
18.54% |
19.75% |
18.12% |
17.84% |
17.30% |
17.25% |
19.38% |
18.05% |
7.50% |
18.05% |
17.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.17% |
18.45% |
16.44% |
16.30% |
16.11% |
17.46% |
17.75% |
16.22% |
6.82% |
15.76% |
15.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.30% |
-2.51% |
-1.74% |
-1.47% |
-1.16% |
-1.84% |
-1.41% |
-1.17% |
-0.44% |
-1.09% |
-0.90% |
| Return on Equity (ROE) |
|
16.23% |
17.24% |
16.39% |
16.37% |
16.14% |
15.41% |
17.97% |
16.88% |
7.07% |
16.97% |
17.05% |
| Cash Return on Invested Capital (CROIC) |
|
7.34% |
13.30% |
6.90% |
9.06% |
-3.70% |
0.86% |
5.92% |
5.13% |
19.23% |
11.52% |
11.39% |
| Operating Return on Assets (OROA) |
|
15.50% |
16.25% |
15.60% |
15.39% |
14.71% |
14.77% |
17.48% |
16.69% |
16.63% |
16.72% |
16.65% |
| Return on Assets (ROA) |
|
11.76% |
12.49% |
12.11% |
12.30% |
11.71% |
11.03% |
13.57% |
13.00% |
5.24% |
12.62% |
12.94% |
| Return on Common Equity (ROCE) |
|
16.23% |
17.24% |
16.39% |
16.37% |
16.14% |
15.41% |
17.97% |
16.88% |
7.07% |
16.97% |
17.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.22% |
0.00% |
15.51% |
15.79% |
15.58% |
0.00% |
15.82% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
502 |
536 |
523 |
548 |
570 |
549 |
645 |
626 |
268 |
625 |
641 |
| NOPAT Margin |
|
10.26% |
11.25% |
10.98% |
11.29% |
11.31% |
10.80% |
12.60% |
11.93% |
4.94% |
11.71% |
11.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.37% |
1.29% |
1.69% |
1.53% |
1.19% |
-0.21% |
1.63% |
1.83% |
0.69% |
2.30% |
2.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.72% |
- |
- |
- |
3.49% |
4.05% |
3.84% |
1.68% |
3.90% |
4.00% |
| Cost of Revenue to Revenue |
|
65.53% |
64.75% |
66.09% |
66.06% |
65.64% |
64.88% |
66.41% |
66.33% |
66.13% |
66.27% |
67.21% |
| SG&A Expenses to Revenue |
|
16.36% |
16.52% |
16.07% |
16.10% |
16.51% |
16.61% |
15.46% |
15.44% |
15.38% |
15.11% |
14.61% |
| 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 |
|
20.46% |
20.03% |
19.31% |
19.34% |
19.73% |
20.35% |
16.91% |
18.09% |
17.88% |
17.74% |
17.22% |
| Earnings before Interest and Taxes (EBIT) |
|
692 |
726 |
703 |
708 |
731 |
731 |
854 |
828 |
870 |
859 |
852 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
838 |
862 |
836 |
841 |
864 |
874 |
990 |
967 |
1,005 |
999 |
993 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.61 |
2.82 |
2.70 |
2.42 |
2.65 |
2.65 |
2.54 |
2.52 |
2.20 |
2.67 |
1.95 |
| Price to Tangible Book Value (P/TBV) |
|
5.91 |
6.22 |
6.15 |
5.28 |
6.78 |
6.51 |
5.97 |
5.79 |
5.18 |
6.17 |
4.97 |
| Price to Revenue (P/Rev) |
|
1.73 |
1.93 |
1.89 |
1.75 |
1.97 |
1.93 |
1.88 |
1.88 |
1.57 |
1.90 |
1.37 |
| Price to Earnings (P/E) |
|
16.11 |
17.53 |
17.42 |
15.34 |
16.99 |
17.02 |
16.05 |
15.79 |
15.39 |
17.96 |
13.16 |
| Dividend Yield |
|
1.71% |
1.56% |
1.61% |
1.74% |
1.54% |
1.56% |
1.58% |
1.56% |
1.83% |
1.49% |
2.05% |
| Earnings Yield |
|
6.21% |
5.70% |
5.74% |
6.52% |
5.89% |
5.87% |
6.23% |
6.33% |
6.50% |
5.57% |
7.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.83 |
3.12 |
2.87 |
2.56 |
2.70 |
2.77 |
2.66 |
2.61 |
2.33 |
2.79 |
1.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.65 |
1.83 |
1.83 |
1.69 |
1.95 |
1.88 |
1.83 |
1.83 |
1.50 |
1.85 |
1.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.95 |
10.86 |
10.87 |
9.62 |
11.11 |
10.87 |
10.30 |
10.17 |
8.16 |
9.85 |
7.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.03 |
13.09 |
13.12 |
11.48 |
13.18 |
12.92 |
12.16 |
11.95 |
9.54 |
11.44 |
8.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.99 |
17.30 |
17.50 |
15.41 |
17.38 |
16.95 |
15.91 |
15.72 |
15.02 |
18.04 |
13.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.00 |
15.18 |
20.79 |
16.90 |
19.48 |
17.48 |
15.14 |
14.65 |
10.63 |
13.54 |
10.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
40.71 |
24.11 |
43.68 |
29.39 |
0.00 |
349.69 |
47.56 |
54.10 |
11.86 |
24.74 |
17.83 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.10 |
0.09 |
0.08 |
0.08 |
0.12 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
| Long-Term Debt to Equity |
|
0.10 |
0.09 |
0.08 |
0.08 |
0.11 |
0.09 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
| Financial Leverage |
|
-0.13 |
-0.14 |
-0.11 |
-0.09 |
-0.07 |
-0.11 |
-0.08 |
-0.07 |
-0.06 |
-0.07 |
-0.06 |
| Leverage Ratio |
|
1.43 |
1.42 |
1.40 |
1.36 |
1.40 |
1.39 |
1.35 |
1.33 |
1.37 |
1.38 |
1.35 |
| Compound Leverage Factor |
|
1.47 |
1.47 |
1.44 |
1.40 |
1.43 |
1.41 |
1.38 |
1.35 |
1.40 |
1.41 |
1.37 |
| Debt to Total Capital |
|
9.04% |
8.08% |
7.75% |
7.27% |
10.36% |
8.44% |
6.43% |
6.27% |
6.38% |
6.24% |
5.94% |
| Short-Term Debt to Total Capital |
|
0.23% |
0.23% |
0.23% |
0.22% |
0.20% |
0.21% |
0.21% |
0.20% |
0.21% |
0.21% |
0.21% |
| Long-Term Debt to Total Capital |
|
8.81% |
7.85% |
7.53% |
7.05% |
10.16% |
8.23% |
6.22% |
6.06% |
6.18% |
6.03% |
5.74% |
| 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 |
|
90.96% |
91.92% |
92.25% |
92.73% |
89.64% |
91.56% |
93.57% |
93.73% |
93.62% |
93.76% |
94.06% |
| Debt to EBITDA |
|
0.40 |
0.36 |
0.35 |
0.32 |
0.49 |
0.39 |
0.29 |
0.28 |
0.26 |
0.25 |
0.24 |
| Net Debt to EBITDA |
|
-0.47 |
-0.59 |
-0.37 |
-0.36 |
-0.13 |
-0.29 |
-0.30 |
-0.24 |
-0.38 |
-0.26 |
-0.17 |
| Long-Term Debt to EBITDA |
|
0.39 |
0.35 |
0.34 |
0.31 |
0.48 |
0.38 |
0.28 |
0.27 |
0.26 |
0.24 |
0.23 |
| Debt to NOPAT |
|
0.64 |
0.57 |
0.56 |
0.52 |
0.77 |
0.61 |
0.44 |
0.43 |
0.49 |
0.46 |
0.44 |
| Net Debt to NOPAT |
|
-0.76 |
-0.93 |
-0.59 |
-0.57 |
-0.20 |
-0.46 |
-0.46 |
-0.37 |
-0.69 |
-0.47 |
-0.31 |
| Long-Term Debt to NOPAT |
|
0.62 |
0.55 |
0.55 |
0.50 |
0.75 |
0.59 |
0.43 |
0.41 |
0.47 |
0.45 |
0.43 |
| Altman Z-Score |
|
6.37 |
6.71 |
6.92 |
6.81 |
6.34 |
6.49 |
6.93 |
7.21 |
6.25 |
6.66 |
5.72 |
| 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 |
|
2.23 |
2.25 |
2.35 |
2.46 |
2.23 |
2.09 |
2.22 |
2.41 |
2.36 |
2.14 |
2.23 |
| Quick Ratio |
|
1.94 |
1.95 |
2.01 |
2.10 |
1.84 |
1.76 |
1.83 |
1.97 |
1.96 |
1.74 |
1.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-718 |
-42 |
-685 |
-455 |
-2,075 |
-1,535 |
-894 |
-1,070 |
824 |
39 |
88 |
| Operating Cash Flow to CapEx |
|
1,134.25% |
944.87% |
120.25% |
331.65% |
1,512.50% |
1,108.43% |
5,714.29% |
594.03% |
1,831.34% |
1,114.29% |
360.53% |
| Free Cash Flow to Firm to Interest Expense |
|
-65.25 |
-3.86 |
-62.30 |
-45.55 |
-148.19 |
-80.79 |
-74.53 |
-118.91 |
102.94 |
4.84 |
12.54 |
| Operating Cash Flow to Interest Expense |
|
75.27 |
67.00 |
8.64 |
26.20 |
60.50 |
48.42 |
33.33 |
44.22 |
153.38 |
107.25 |
39.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
68.64 |
59.91 |
1.45 |
18.30 |
56.50 |
44.05 |
32.75 |
36.78 |
145.00 |
97.63 |
28.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.10 |
1.07 |
1.06 |
1.05 |
1.02 |
1.03 |
1.05 |
1.06 |
1.04 |
1.04 |
1.06 |
| Accounts Receivable Turnover |
|
5.19 |
5.06 |
5.12 |
4.99 |
4.85 |
4.99 |
4.98 |
4.89 |
4.85 |
4.97 |
4.84 |
| 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 |
|
18.05 |
18.01 |
18.06 |
18.38 |
18.95 |
19.33 |
19.85 |
20.64 |
21.39 |
21.91 |
22.03 |
| Accounts Payable Turnover |
|
36.81 |
36.34 |
40.66 |
41.04 |
40.52 |
38.28 |
42.82 |
46.74 |
46.78 |
43.18 |
41.31 |
| Days Sales Outstanding (DSO) |
|
70.37 |
72.09 |
71.29 |
73.21 |
75.33 |
73.13 |
73.22 |
74.61 |
75.22 |
73.47 |
75.43 |
| 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) |
|
9.92 |
10.04 |
8.98 |
8.89 |
9.01 |
9.53 |
8.52 |
7.81 |
7.80 |
8.45 |
8.84 |
| Cash Conversion Cycle (CCC) |
|
60.45 |
62.05 |
62.32 |
64.31 |
66.32 |
63.59 |
64.70 |
66.80 |
67.42 |
65.02 |
66.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,363 |
11,319 |
12,298 |
12,696 |
14,008 |
13,403 |
13,837 |
14,392 |
13,452 |
13,989 |
14,390 |
| Invested Capital Turnover |
|
1.81 |
1.75 |
1.65 |
1.58 |
1.53 |
1.60 |
1.54 |
1.51 |
1.52 |
1.54 |
1.52 |
| Increase / (Decrease) in Invested Capital |
|
1,220 |
578 |
1,208 |
1,003 |
2,645 |
2,084 |
1,539 |
1,696 |
-556 |
586 |
553 |
| Enterprise Value (EV) |
|
32,141 |
35,363 |
35,255 |
32,474 |
37,811 |
37,124 |
36,776 |
37,568 |
31,312 |
39,034 |
28,662 |
| Market Capitalization |
|
33,660 |
37,271 |
36,447 |
33,676 |
38,255 |
38,129 |
37,838 |
38,464 |
32,757 |
40,060 |
29,340 |
| Book Value per Share |
|
$25.51 |
$26.38 |
$27.14 |
$27.95 |
$29.16 |
$29.06 |
$30.12 |
$31.01 |
$30.50 |
$31.11 |
$31.51 |
| Tangible Book Value per Share |
|
$11.28 |
$11.95 |
$11.92 |
$12.82 |
$11.38 |
$11.81 |
$12.81 |
$13.48 |
$12.95 |
$13.45 |
$12.34 |
| Total Capital |
|
14,163 |
14,389 |
14,624 |
14,987 |
16,123 |
15,736 |
15,923 |
16,310 |
15,913 |
16,014 |
16,020 |
| Total Debt |
|
1,281 |
1,162 |
1,134 |
1,089 |
1,671 |
1,328 |
1,024 |
1,022 |
1,016 |
999 |
952 |
| Total Long-Term Debt |
|
1,248 |
1,129 |
1,101 |
1,056 |
1,638 |
1,295 |
991 |
989 |
983 |
966 |
919 |
| Net Debt |
|
-1,519 |
-1,908 |
-1,192 |
-1,202 |
-444 |
-1,005 |
-1,062 |
-896 |
-1,445 |
-1,026 |
-678 |
| Capital Expenditures (CapEx) |
|
73 |
78 |
79 |
79 |
56 |
83 |
7.00 |
67 |
67 |
77 |
76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,601 |
1,571 |
1,864 |
2,127 |
2,168 |
1,709 |
2,180 |
2,675 |
2,340 |
2,278 |
2,831 |
| Debt-free Net Working Capital (DFNWC) |
|
3,969 |
4,206 |
4,107 |
4,332 |
4,193 |
3,952 |
4,172 |
4,483 |
4,694 |
4,192 |
4,348 |
| Net Working Capital (NWC) |
|
3,936 |
4,173 |
4,074 |
4,299 |
4,160 |
3,919 |
4,139 |
4,450 |
4,661 |
4,159 |
4,315 |
| Net Nonoperating Expense (NNE) |
|
-23 |
-22 |
-23 |
-18 |
-12 |
3.04 |
-18 |
-19 |
-6.49 |
-23 |
-21 |
| Net Nonoperating Obligations (NNO) |
|
-1,519 |
-1,908 |
-1,192 |
-1,202 |
-444 |
-1,005 |
-1,062 |
-896 |
-1,445 |
-1,026 |
-678 |
| Total Depreciation and Amortization (D&A) |
|
146 |
136 |
133 |
133 |
133 |
143 |
136 |
139 |
135 |
140 |
141 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.24% |
8.12% |
9.66% |
11.04% |
11.17% |
8.66% |
10.85% |
13.06% |
11.22% |
10.79% |
13.23% |
| Debt-free Net Working Capital to Revenue |
|
20.42% |
21.73% |
21.28% |
22.49% |
21.60% |
20.02% |
20.77% |
21.88% |
22.51% |
19.86% |
20.31% |
| Net Working Capital to Revenue |
|
20.25% |
21.56% |
21.11% |
22.32% |
21.43% |
19.86% |
20.60% |
21.72% |
22.35% |
19.70% |
20.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.04 |
$1.11 |
$1.10 |
$1.14 |
$1.17 |
$1.11 |
$1.34 |
$1.31 |
$0.56 |
$1.36 |
$1.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
504M |
505M |
497M |
497M |
496M |
496M |
494M |
492M |
486M |
488M |
477M |
| Adjusted Diluted Earnings per Share |
|
$1.04 |
$1.12 |
$1.10 |
$1.14 |
$1.17 |
$1.10 |
$1.34 |
$1.31 |
$0.56 |
$1.35 |
$1.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
505M |
505M |
498M |
498M |
496M |
497M |
495M |
492M |
487M |
489M |
477M |
| 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 |
|
501.41M |
497.84M |
497.20M |
495.66M |
495.82M |
494.62M |
492.94M |
488.40M |
482.65M |
478.25M |
473.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
555 |
565 |
540 |
570 |
596 |
585 |
598 |
626 |
606 |
625 |
641 |
| Normalized NOPAT Margin |
|
11.33% |
11.88% |
11.34% |
11.75% |
11.81% |
11.51% |
11.69% |
11.93% |
11.19% |
11.71% |
11.84% |
| Pre Tax Income Margin |
|
14.56% |
15.74% |
15.17% |
15.01% |
14.83% |
14.56% |
17.05% |
16.05% |
16.38% |
16.46% |
16.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
62.91 |
66.00 |
63.91 |
70.80 |
52.21 |
38.47 |
71.17 |
92.00 |
108.75 |
107.38 |
121.71 |
| NOPAT to Interest Expense |
|
45.66 |
48.68 |
47.52 |
54.75 |
40.73 |
28.90 |
53.72 |
69.54 |
33.44 |
78.09 |
91.54 |
| EBIT Less CapEx to Interest Expense |
|
56.27 |
58.91 |
56.73 |
62.90 |
48.21 |
34.11 |
70.58 |
84.56 |
100.38 |
97.75 |
110.86 |
| NOPAT Less CapEx to Interest Expense |
|
39.02 |
41.59 |
40.34 |
46.85 |
36.73 |
24.53 |
53.14 |
62.09 |
25.06 |
68.46 |
80.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
27.96% |
27.80% |
28.30% |
27.06% |
26.47% |
26.79% |
25.63% |
24.92% |
28.62% |
27.35% |
27.55% |
| Augmented Payout Ratio |
|
78.99% |
77.85% |
74.90% |
65.19% |
60.39% |
53.79% |
54.52% |
64.86% |
84.73% |
89.15% |
99.91% |