| DEI Shares Outstanding |
|
609,614,903.00 |
- |
600,185,716.00 |
585,101,873.00 |
575,725,190.00 |
- |
561,288,944.00 |
554,433,824.00 |
543,593,180.00 |
- |
534,777,512.00 |
| DEI Adjusted Shares Outstanding |
|
609,614,903.00 |
- |
600,185,716.00 |
585,101,873.00 |
575,725,190.00 |
- |
561,288,944.00 |
554,433,824.00 |
543,593,180.00 |
- |
534,777,512.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.56 |
- |
1.22 |
1.53 |
0.98 |
- |
1.52 |
1.85 |
1.46 |
- |
1.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.86% |
6.18% |
7.39% |
7.38% |
7.02% |
6.79% |
5.06% |
8.01% |
0.92% |
0.63% |
-2.01% |
| EBITDA Growth |
|
36.76% |
11.08% |
14.63% |
15.87% |
6.19% |
5.08% |
10.06% |
11.31% |
-8.38% |
-5.41% |
-17.86% |
| EBIT Growth |
|
74.35% |
18.75% |
28.45% |
28.78% |
8.79% |
8.65% |
17.29% |
16.44% |
-13.21% |
-11.28% |
-31.74% |
| NOPAT Growth |
|
82.13% |
20.27% |
27.45% |
28.35% |
25.09% |
19.25% |
16.12% |
19.33% |
-21.90% |
-26.95% |
-22.84% |
| Net Income Growth |
|
96.55% |
11.40% |
30.56% |
30.79% |
-41.07% |
6.64% |
12.77% |
13.31% |
39.93% |
-14.24% |
-32.43% |
| EPS Growth |
|
108.00% |
17.21% |
39.33% |
39.09% |
-37.18% |
13.99% |
21.77% |
21.57% |
48.98% |
-7.36% |
-29.14% |
| Operating Cash Flow Growth |
|
32.12% |
-2.33% |
-26.46% |
52.73% |
43.55% |
39.25% |
-22.02% |
24.16% |
-19.35% |
-12.47% |
-7.56% |
| Free Cash Flow Firm Growth |
|
-75.63% |
-32.46% |
-39.28% |
217.41% |
100.97% |
197.08% |
-207.88% |
-207.81% |
-258.51% |
-211.64% |
-45.11% |
| Invested Capital Growth |
|
1.72% |
1.04% |
1.25% |
0.39% |
1.58% |
-1.07% |
3.02% |
4.71% |
4.55% |
6.38% |
2.77% |
| Revenue Q/Q Growth |
|
2.46% |
0.90% |
-0.69% |
4.59% |
2.11% |
0.69% |
-2.30% |
7.52% |
-4.59% |
0.40% |
-4.86% |
| EBITDA Q/Q Growth |
|
17.34% |
-3.65% |
-9.52% |
13.27% |
7.53% |
-4.65% |
-5.23% |
14.56% |
-11.50% |
-1.56% |
-17.70% |
| EBIT Q/Q Growth |
|
32.85% |
-5.52% |
-15.36% |
21.21% |
12.23% |
-5.64% |
-8.63% |
20.33% |
-16.35% |
-3.54% |
-29.69% |
| NOPAT Q/Q Growth |
|
34.54% |
-2.94% |
-16.03% |
17.05% |
31.12% |
-7.46% |
-18.23% |
20.28% |
-14.19% |
-13.44% |
-13.64% |
| Net Income Q/Q Growth |
|
39.42% |
-8.26% |
-15.41% |
20.88% |
-37.18% |
66.02% |
-10.55% |
21.46% |
-22.43% |
1.75% |
-29.52% |
| EPS Q/Q Growth |
|
41.82% |
-8.33% |
-13.29% |
23.39% |
-35.95% |
66.33% |
-7.36% |
23.18% |
-21.51% |
3.42% |
-29.14% |
| Operating Cash Flow Q/Q Growth |
|
77.56% |
2.31% |
-47.90% |
61.37% |
66.89% |
-0.76% |
-70.82% |
156.94% |
8.41% |
7.70% |
-69.19% |
| Free Cash Flow Firm Q/Q Growth |
|
19.24% |
82.20% |
-44.81% |
164.75% |
-24.50% |
169.34% |
-120.04% |
-164.57% |
-11.00% |
-89.69% |
73.95% |
| Invested Capital Q/Q Growth |
|
-1.18% |
0.47% |
0.50% |
0.61% |
-0.01% |
-2.14% |
4.66% |
2.26% |
-0.17% |
-0.43% |
1.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.13% |
62.54% |
58.94% |
61.19% |
61.51% |
61.55% |
59.59% |
61.82% |
58.86% |
57.08% |
54.11% |
| EBITDA Margin |
|
46.11% |
44.03% |
40.12% |
43.45% |
45.75% |
43.33% |
42.03% |
44.78% |
41.54% |
40.73% |
35.23% |
| Operating Margin |
|
30.84% |
29.41% |
24.19% |
27.96% |
30.72% |
31.77% |
27.19% |
30.75% |
27.28% |
24.43% |
18.26% |
| EBIT Margin |
|
30.13% |
28.21% |
24.04% |
27.86% |
30.62% |
28.70% |
26.84% |
30.04% |
26.33% |
25.30% |
18.70% |
| Profit (Net Income) Margin |
|
19.89% |
18.08% |
15.40% |
17.80% |
10.95% |
18.05% |
16.53% |
18.67% |
15.18% |
15.39% |
11.40% |
| Tax Burden Percent |
|
80.08% |
80.60% |
82.37% |
79.88% |
44.93% |
80.07% |
81.07% |
79.72% |
82.88% |
84.51% |
96.63% |
| Interest Burden Percent |
|
82.43% |
79.52% |
77.77% |
79.97% |
79.59% |
78.57% |
75.96% |
77.97% |
69.55% |
71.95% |
63.09% |
| Effective Tax Rate |
|
19.75% |
19.04% |
16.76% |
19.42% |
5.82% |
16.30% |
18.16% |
19.04% |
17.95% |
21.00% |
4.05% |
| Return on Invested Capital (ROIC) |
|
9.37% |
9.08% |
7.78% |
8.78% |
11.53% |
10.87% |
8.97% |
10.09% |
9.10% |
7.96% |
7.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.12% |
7.59% |
6.63% |
7.62% |
7.08% |
8.72% |
7.71% |
8.71% |
7.60% |
7.12% |
5.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.99% |
4.60% |
4.38% |
5.36% |
5.08% |
6.24% |
6.40% |
7.92% |
7.17% |
6.56% |
5.85% |
| Return on Equity (ROE) |
|
14.36% |
13.68% |
12.16% |
14.13% |
16.61% |
17.10% |
15.38% |
18.01% |
16.28% |
14.52% |
12.85% |
| Cash Return on Invested Capital (CROIC) |
|
6.04% |
7.04% |
7.23% |
8.49% |
7.97% |
11.15% |
7.16% |
5.82% |
5.33% |
2.98% |
5.67% |
| Operating Return on Assets (OROA) |
|
7.09% |
6.16% |
5.52% |
6.45% |
7.52% |
6.99% |
6.42% |
7.25% |
7.00% |
6.82% |
4.90% |
| Return on Assets (ROA) |
|
4.68% |
3.95% |
3.54% |
4.12% |
2.69% |
4.39% |
3.95% |
4.51% |
4.04% |
4.15% |
2.99% |
| Return on Common Equity (ROCE) |
|
13.98% |
13.31% |
11.83% |
13.77% |
16.20% |
16.69% |
14.99% |
17.63% |
16.07% |
14.35% |
12.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.27% |
0.00% |
11.48% |
12.50% |
0.00% |
0.00% |
12.66% |
13.47% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,206 |
1,171 |
983 |
1,151 |
1,509 |
1,396 |
1,142 |
1,373 |
1,178 |
1,020 |
881 |
| NOPAT Margin |
|
24.75% |
23.81% |
20.13% |
22.53% |
28.93% |
26.59% |
22.25% |
24.89% |
22.39% |
19.30% |
17.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.26% |
1.49% |
1.16% |
1.15% |
4.45% |
2.15% |
1.26% |
1.38% |
1.50% |
0.84% |
1.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.18% |
1.83% |
2.12% |
2.81% |
2.66% |
2.08% |
2.48% |
2.13% |
1.86% |
1.59% |
| Cost of Revenue to Revenue |
|
38.87% |
37.46% |
41.06% |
38.81% |
38.49% |
38.45% |
40.41% |
38.18% |
41.14% |
42.92% |
45.89% |
| SG&A Expenses to Revenue |
|
33.90% |
33.03% |
34.75% |
33.23% |
30.80% |
29.78% |
32.79% |
31.02% |
33.48% |
32.70% |
37.50% |
| 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 |
|
30.29% |
33.13% |
34.75% |
33.23% |
30.80% |
29.78% |
32.40% |
31.07% |
31.58% |
32.65% |
35.85% |
| Earnings before Interest and Taxes (EBIT) |
|
1,468 |
1,387 |
1,174 |
1,423 |
1,597 |
1,507 |
1,377 |
1,657 |
1,386 |
1,337 |
940 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,247 |
2,165 |
1,959 |
2,219 |
2,386 |
2,275 |
2,156 |
2,470 |
2,186 |
2,152 |
1,771 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.33 |
2.67 |
3.33 |
3.10 |
3.73 |
4.32 |
4.79 |
3.79 |
2.79 |
1.40 |
1.14 |
| 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) |
|
3.66 |
4.18 |
4.94 |
4.41 |
5.14 |
5.71 |
5.99 |
4.53 |
3.31 |
1.70 |
1.41 |
| Price to Earnings (P/E) |
|
23.11 |
25.99 |
29.61 |
25.27 |
33.77 |
37.33 |
38.17 |
28.29 |
19.43 |
10.38 |
9.33 |
| 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 |
|
4.33% |
3.85% |
3.38% |
3.96% |
2.96% |
2.68% |
2.62% |
3.53% |
5.15% |
9.63% |
10.72% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.78 |
1.99 |
2.33 |
2.16 |
2.49 |
2.80 |
2.88 |
2.32 |
1.85 |
1.20 |
1.07 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.75 |
5.25 |
6.06 |
5.56 |
6.29 |
6.82 |
7.25 |
5.86 |
4.64 |
2.99 |
2.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.43 |
12.47 |
14.20 |
12.80 |
14.50 |
15.79 |
16.62 |
13.31 |
10.80 |
7.06 |
6.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.20 |
20.56 |
22.92 |
20.16 |
22.68 |
24.48 |
25.44 |
20.15 |
16.56 |
10.99 |
10.75 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.23 |
24.77 |
27.65 |
24.38 |
26.28 |
27.68 |
28.86 |
22.78 |
19.29 |
13.43 |
12.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.19 |
19.41 |
24.20 |
20.64 |
21.07 |
21.05 |
23.29 |
18.26 |
15.48 |
10.44 |
9.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
29.80 |
28.43 |
32.40 |
25.51 |
31.44 |
25.02 |
40.88 |
40.81 |
35.42 |
41.28 |
19.10 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.77 |
0.75 |
0.83 |
0.89 |
0.89 |
0.90 |
1.07 |
1.15 |
1.20 |
1.12 |
1.11 |
| Long-Term Debt to Equity |
|
0.75 |
0.73 |
0.80 |
0.85 |
0.85 |
0.86 |
1.02 |
1.09 |
1.15 |
1.08 |
1.06 |
| Financial Leverage |
|
0.61 |
0.61 |
0.66 |
0.70 |
0.72 |
0.72 |
0.83 |
0.91 |
0.94 |
0.92 |
1.00 |
| Leverage Ratio |
|
2.60 |
2.80 |
2.80 |
2.87 |
2.79 |
2.88 |
3.09 |
3.21 |
2.97 |
2.94 |
3.05 |
| Compound Leverage Factor |
|
2.14 |
2.23 |
2.17 |
2.29 |
2.22 |
2.26 |
2.34 |
2.50 |
2.07 |
2.12 |
1.93 |
| Debt to Total Capital |
|
43.41% |
42.98% |
45.22% |
46.99% |
47.10% |
47.29% |
51.62% |
53.45% |
54.57% |
52.91% |
52.67% |
| Short-Term Debt to Total Capital |
|
1.21% |
1.40% |
1.24% |
2.04% |
2.24% |
2.11% |
2.34% |
2.76% |
2.39% |
2.26% |
2.39% |
| Long-Term Debt to Total Capital |
|
42.20% |
41.58% |
43.98% |
44.95% |
44.86% |
45.18% |
49.28% |
50.69% |
52.18% |
50.65% |
50.28% |
| 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 |
|
1.51% |
1.51% |
1.45% |
1.15% |
1.21% |
1.18% |
1.16% |
0.99% |
0.04% |
0.03% |
0.04% |
| Common Equity to Total Capital |
|
55.08% |
55.51% |
53.33% |
51.86% |
51.69% |
51.53% |
47.22% |
45.56% |
45.39% |
47.06% |
47.29% |
| Debt to EBITDA |
|
2.98 |
2.88 |
2.95 |
2.97 |
2.90 |
2.81 |
3.13 |
3.19 |
3.32 |
3.23 |
3.40 |
| Net Debt to EBITDA |
|
2.52 |
2.45 |
2.53 |
2.57 |
2.57 |
2.50 |
2.83 |
2.96 |
3.09 |
3.03 |
3.19 |
| Long-Term Debt to EBITDA |
|
2.90 |
2.78 |
2.87 |
2.84 |
2.76 |
2.68 |
2.99 |
3.02 |
3.18 |
3.10 |
3.25 |
| Debt to NOPAT |
|
6.06 |
5.72 |
5.74 |
5.66 |
5.25 |
4.93 |
5.44 |
5.45 |
5.94 |
6.15 |
6.58 |
| Net Debt to NOPAT |
|
5.12 |
4.86 |
4.93 |
4.90 |
4.67 |
4.38 |
4.92 |
5.07 |
5.51 |
5.76 |
6.16 |
| Long-Term Debt to NOPAT |
|
5.89 |
5.53 |
5.58 |
5.41 |
5.00 |
4.71 |
5.19 |
5.17 |
5.68 |
5.89 |
6.28 |
| Altman Z-Score |
|
1.40 |
1.39 |
1.51 |
1.43 |
1.95 |
2.19 |
2.15 |
1.82 |
1.59 |
1.20 |
1.13 |
| Noncontrolling Interest Sharing Ratio |
|
2.65% |
2.68% |
2.74% |
2.53% |
2.49% |
2.45% |
2.53% |
2.15% |
1.26% |
1.19% |
1.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.07 |
1.04 |
1.06 |
1.06 |
1.07 |
1.06 |
1.10 |
1.09 |
1.08 |
1.03 |
1.06 |
| Quick Ratio |
|
0.18 |
0.14 |
0.14 |
0.14 |
0.21 |
0.22 |
0.22 |
0.21 |
0.22 |
0.20 |
0.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
357 |
651 |
359 |
951 |
718 |
1,933 |
-387 |
-1,025 |
-1,138 |
-2,158 |
-562 |
| Operating Cash Flow to CapEx |
|
439.15% |
453.13% |
197.86% |
385.34% |
556.72% |
556.64% |
193.43% |
347.60% |
356.02% |
439.82% |
221.03% |
| Free Cash Flow to Firm to Interest Expense |
|
1.38 |
0.00 |
1.38 |
3.34 |
2.20 |
0.00 |
-1.17 |
-2.81 |
-2.70 |
0.00 |
-1.62 |
| Operating Cash Flow to Interest Expense |
|
6.04 |
0.00 |
3.18 |
4.71 |
6.87 |
0.00 |
1.96 |
4.56 |
4.28 |
0.00 |
1.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.67 |
0.00 |
1.57 |
3.48 |
5.63 |
0.00 |
0.95 |
3.25 |
3.08 |
0.00 |
0.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.22 |
0.23 |
0.23 |
0.25 |
0.24 |
0.24 |
0.24 |
0.27 |
0.27 |
0.26 |
| Accounts Receivable Turnover |
|
5.56 |
5.33 |
5.62 |
5.49 |
5.61 |
5.60 |
5.51 |
5.37 |
5.52 |
5.50 |
5.40 |
| 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 |
|
9.30 |
9.27 |
9.19 |
9.18 |
8.95 |
9.02 |
8.90 |
8.67 |
7.92 |
7.77 |
7.46 |
| Accounts Payable Turnover |
|
2.22 |
1.86 |
2.04 |
2.05 |
2.02 |
1.75 |
1.95 |
1.92 |
1.90 |
1.70 |
1.98 |
| Days Sales Outstanding (DSO) |
|
65.64 |
68.51 |
64.94 |
66.51 |
65.07 |
65.19 |
66.19 |
67.94 |
66.16 |
66.36 |
67.64 |
| 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) |
|
164.69 |
196.02 |
179.07 |
178.32 |
180.52 |
208.49 |
187.36 |
189.91 |
192.15 |
214.16 |
184.23 |
| Cash Conversion Cycle (CCC) |
|
-99.05 |
-127.51 |
-114.13 |
-111.80 |
-115.45 |
-143.30 |
-121.16 |
-121.96 |
-125.98 |
-147.80 |
-116.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
50,084 |
50,321 |
50,574 |
50,882 |
50,875 |
49,784 |
52,103 |
53,280 |
53,191 |
52,962 |
53,546 |
| Invested Capital Turnover |
|
0.38 |
0.38 |
0.39 |
0.39 |
0.40 |
0.41 |
0.40 |
0.41 |
0.41 |
0.41 |
0.40 |
| Increase / (Decrease) in Invested Capital |
|
849 |
520 |
624 |
200 |
791 |
-537 |
1,529 |
2,398 |
2,316 |
3,178 |
1,443 |
| Enterprise Value (EV) |
|
89,373 |
100,193 |
117,695 |
109,932 |
126,553 |
139,583 |
150,168 |
123,655 |
98,155 |
63,298 |
57,186 |
| Market Capitalization |
|
68,862 |
79,729 |
95,922 |
87,204 |
103,429 |
116,867 |
123,949 |
95,590 |
70,085 |
36,128 |
29,841 |
| Book Value per Share |
|
$48.51 |
$49.75 |
$48.74 |
$48.12 |
$48.20 |
$47.58 |
$46.12 |
$45.48 |
$46.21 |
$47.95 |
$48.99 |
| Tangible Book Value per Share |
|
($30.68) |
($30.92) |
($32.43) |
($32.93) |
($34.22) |
($34.20) |
($38.48) |
($40.89) |
($41.37) |
($41.04) |
($39.98) |
| Total Capital |
|
53,692 |
53,787 |
54,008 |
54,287 |
53,688 |
52,526 |
54,818 |
55,350 |
55,343 |
54,806 |
55,403 |
| Total Debt |
|
23,306 |
23,118 |
24,425 |
25,509 |
25,285 |
24,840 |
28,297 |
29,587 |
30,199 |
28,997 |
29,182 |
| Total Long-Term Debt |
|
22,657 |
22,363 |
23,754 |
24,401 |
24,085 |
23,730 |
27,016 |
28,059 |
28,876 |
27,758 |
27,859 |
| Net Debt |
|
19,698 |
19,652 |
20,991 |
22,104 |
22,472 |
22,098 |
25,582 |
27,517 |
28,047 |
27,153 |
27,325 |
| Capital Expenditures (CapEx) |
|
355 |
352 |
420 |
348 |
402 |
399 |
335 |
479 |
507 |
442 |
271 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,252 |
810 |
1,433 |
2,039 |
1,532 |
1,194 |
2,402 |
2,685 |
2,037 |
1,205 |
1,858 |
| Debt-free Net Working Capital (DFNWC) |
|
2,601 |
2,014 |
2,647 |
3,234 |
2,760 |
2,430 |
3,579 |
3,684 |
3,105 |
2,003 |
2,687 |
| Net Working Capital (NWC) |
|
1,952 |
1,259 |
1,976 |
2,126 |
1,560 |
1,320 |
2,298 |
2,156 |
1,782 |
764 |
1,364 |
| Net Nonoperating Expense (NNE) |
|
237 |
282 |
231 |
242 |
938 |
448 |
294 |
343 |
379 |
207 |
308 |
| Net Nonoperating Obligations (NNO) |
|
19,698 |
19,652 |
20,991 |
22,104 |
22,472 |
22,098 |
25,582 |
27,517 |
28,047 |
27,153 |
27,325 |
| Total Depreciation and Amortization (D&A) |
|
779 |
778 |
785 |
796 |
789 |
768 |
779 |
813 |
800 |
815 |
831 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.66% |
4.24% |
7.38% |
10.31% |
7.61% |
5.84% |
11.60% |
12.72% |
9.63% |
5.69% |
8.81% |
| Debt-free Net Working Capital to Revenue |
|
13.83% |
10.55% |
13.62% |
16.35% |
13.72% |
11.88% |
17.29% |
17.45% |
14.67% |
9.45% |
12.74% |
| Net Working Capital to Revenue |
|
10.38% |
6.59% |
10.17% |
10.75% |
7.75% |
6.45% |
11.10% |
10.21% |
8.42% |
3.61% |
6.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.57 |
$1.44 |
$1.24 |
$1.53 |
$0.98 |
$1.66 |
$1.52 |
$1.86 |
$1.46 |
$1.52 |
$1.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
606.20M |
611.70M |
590.90M |
582.70M |
573.70M |
578.70M |
561.30M |
550.80M |
540.20M |
547.10M |
534.30M |
| Adjusted Diluted Earnings per Share |
|
$1.56 |
$1.43 |
$1.24 |
$1.53 |
$0.98 |
$1.63 |
$1.51 |
$1.86 |
$1.46 |
$1.51 |
$1.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
610.30M |
615.90M |
594.80M |
585.40M |
576.90M |
582.10M |
564.70M |
552.70M |
541.80M |
549M |
535.40M |
| 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 |
|
600.19M |
590.40M |
585.10M |
575.73M |
568.92M |
561.29M |
554.43M |
543.59M |
537.85M |
534.78M |
533.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,065 |
1,175 |
983 |
1,151 |
1,509 |
1,396 |
1,125 |
1,376 |
1,096 |
1,018 |
801 |
| Normalized NOPAT Margin |
|
21.85% |
23.89% |
20.13% |
22.53% |
28.93% |
26.59% |
21.93% |
24.94% |
20.83% |
19.26% |
15.94% |
| Pre Tax Income Margin |
|
24.83% |
22.43% |
18.70% |
22.28% |
24.37% |
22.55% |
20.39% |
23.42% |
18.32% |
18.21% |
11.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.69 |
0.00 |
4.50 |
4.99 |
4.90 |
0.00 |
4.16 |
4.54 |
3.28 |
0.00 |
2.71 |
| NOPAT to Interest Expense |
|
4.67 |
0.00 |
3.77 |
4.04 |
4.63 |
0.00 |
3.45 |
3.76 |
2.79 |
0.00 |
2.54 |
| EBIT Less CapEx to Interest Expense |
|
4.31 |
0.00 |
2.89 |
3.77 |
3.67 |
0.00 |
3.15 |
3.23 |
2.08 |
0.00 |
1.93 |
| NOPAT Less CapEx to Interest Expense |
|
3.30 |
0.00 |
2.16 |
2.82 |
3.39 |
0.00 |
2.44 |
2.45 |
1.59 |
0.00 |
1.76 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
2.96% |
2.88% |
3.51% |
3.32% |
1.92% |
1.73% |
0.64% |
1.06% |
12.28% |
12.78% |
0.00% |
| Augmented Payout Ratio |
|
153.00% |
157.14% |
153.92% |
158.31% |
179.05% |
185.28% |
199.51% |
214.45% |
206.51% |
181.81% |
117.79% |