| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
455,749,767.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
455,749,767.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.38% |
0.00% |
-1.21% |
0.46% |
0.85% |
2.19% |
2.73% |
3.47% |
5.76% |
7.11% |
7.41% |
| EBITDA Growth |
|
48.56% |
463.06% |
-6.79% |
-0.46% |
0.32% |
23.87% |
19.95% |
1.75% |
-3.01% |
-2.10% |
-19.51% |
| EBIT Growth |
|
24.04% |
0.00% |
-7.04% |
0.42% |
1.68% |
29.05% |
26.50% |
2.25% |
-4.19% |
-3.04% |
-24.94% |
| NOPAT Growth |
|
-21.91% |
0.00% |
4.36% |
5.68% |
34.43% |
50.58% |
30.61% |
16.58% |
-6.39% |
-14.33% |
-21.58% |
| Net Income Growth |
|
-22.52% |
0.00% |
1.31% |
0.46% |
28.27% |
77.16% |
51.55% |
14.94% |
-5.31% |
-18.32% |
-30.10% |
| EPS Growth |
|
-23.36% |
0.00% |
97.56% |
2.20% |
24.39% |
77.53% |
51.85% |
13.98% |
-3.92% |
-18.99% |
-30.89% |
| Operating Cash Flow Growth |
|
0.00% |
0.77% |
-10.47% |
-77.61% |
13.54% |
-13.05% |
-40.33% |
178.99% |
-19.65% |
15.01% |
16.00% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
102.66% |
-90.69% |
93.69% |
95.20% |
-290.08% |
-415.92% |
-199.69% |
| Invested Capital Growth |
|
0.00% |
-13.10% |
0.00% |
0.00% |
0.73% |
3.26% |
9.87% |
8.16% |
7.99% |
9.36% |
19.38% |
| Revenue Q/Q Growth |
|
0.10% |
7.96% |
0.00% |
4.06% |
0.50% |
9.40% |
-10.21% |
4.81% |
2.72% |
10.79% |
-9.95% |
| EBITDA Q/Q Growth |
|
7.42% |
-4.64% |
443.06% |
9.85% |
8.27% |
17.74% |
-14.34% |
-6.82% |
3.20% |
18.85% |
-29.57% |
| EBIT Q/Q Growth |
|
9.48% |
-4.39% |
0.00% |
11.99% |
10.85% |
21.35% |
-16.02% |
-9.48% |
3.86% |
22.81% |
-34.99% |
| NOPAT Q/Q Growth |
|
-13.52% |
25.68% |
0.00% |
11.82% |
10.02% |
40.78% |
-24.58% |
-0.19% |
-11.67% |
28.85% |
-30.97% |
| Net Income Q/Q Growth |
|
-11.78% |
8.90% |
0.00% |
12.11% |
12.64% |
50.41% |
-20.22% |
-14.97% |
-7.20% |
29.74% |
-31.73% |
| EPS Q/Q Growth |
|
-9.89% |
8.54% |
0.00% |
14.81% |
9.68% |
54.90% |
-22.15% |
-13.82% |
-7.55% |
30.61% |
-33.59% |
| Operating Cash Flow Q/Q Growth |
|
1,070.15% |
61.54% |
-60.10% |
-128.40% |
720.17% |
23.71% |
-72.62% |
-62.40% |
530.85% |
77.07% |
-72.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
117.73% |
-746.36% |
-6.34% |
102.66% |
-38.06% |
-459.28% |
19.07% |
-5.54% |
-2.95% |
-240.82% |
| Invested Capital Q/Q Growth |
|
0.00% |
-5.92% |
0.32% |
6.50% |
0.22% |
-3.55% |
6.73% |
4.85% |
0.06% |
-2.33% |
16.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.13% |
41.41% |
40.90% |
41.37% |
41.66% |
42.76% |
42.12% |
39.64% |
38.69% |
39.68% |
38.53% |
| EBITDA Margin |
|
19.22% |
16.98% |
16.82% |
17.75% |
19.12% |
20.58% |
19.64% |
17.46% |
17.54% |
18.81% |
14.71% |
| Operating Margin |
|
12.80% |
13.23% |
11.61% |
12.56% |
13.90% |
15.06% |
13.17% |
13.06% |
12.70% |
14.51% |
10.04% |
| EBIT Margin |
|
16.05% |
14.21% |
13.63% |
14.67% |
16.18% |
17.95% |
16.79% |
14.50% |
14.66% |
16.25% |
11.73% |
| Profit (Net Income) Margin |
|
7.92% |
7.99% |
8.34% |
8.99% |
10.08% |
13.85% |
12.31% |
9.99% |
9.02% |
10.57% |
8.01% |
| Tax Burden Percent |
|
60.06% |
68.31% |
75.78% |
75.26% |
74.47% |
88.48% |
84.97% |
81.57% |
72.16% |
73.41% |
81.39% |
| Interest Burden Percent |
|
82.17% |
82.30% |
80.76% |
81.41% |
83.61% |
87.23% |
86.28% |
84.44% |
85.28% |
88.55% |
83.89% |
| Effective Tax Rate |
|
39.31% |
31.69% |
24.22% |
24.74% |
25.53% |
11.52% |
15.03% |
18.43% |
27.84% |
26.59% |
18.61% |
| Return on Invested Capital (ROIC) |
|
0.00% |
11.54% |
24.01% |
24.25% |
13.32% |
18.10% |
14.77% |
13.43% |
11.69% |
14.27% |
9.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.74% |
23.37% |
23.62% |
13.14% |
18.53% |
15.59% |
12.94% |
11.58% |
14.18% |
9.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
8.73% |
20.58% |
21.36% |
12.11% |
15.09% |
11.89% |
9.91% |
8.04% |
8.51% |
6.84% |
| Return on Equity (ROE) |
|
0.00% |
20.27% |
44.59% |
45.61% |
25.43% |
33.19% |
26.66% |
23.33% |
19.73% |
22.78% |
16.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
24.91% |
-176.42% |
-177.56% |
11.40% |
11.19% |
5.35% |
6.58% |
6.52% |
5.02% |
-5.89% |
| Operating Return on Assets (OROA) |
|
0.00% |
9.27% |
16.51% |
17.98% |
9.56% |
10.78% |
10.10% |
8.60% |
8.48% |
9.58% |
6.96% |
| Return on Assets (ROA) |
|
0.00% |
5.21% |
10.10% |
11.02% |
5.95% |
8.32% |
7.41% |
5.92% |
5.22% |
6.23% |
4.75% |
| Return on Common Equity (ROCE) |
|
0.00% |
19.78% |
43.47% |
44.51% |
24.85% |
32.39% |
26.00% |
22.77% |
19.29% |
22.28% |
16.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
21.85% |
20.78% |
20.79% |
0.00% |
24.49% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
374 |
471 |
409 |
458 |
503 |
709 |
534 |
533 |
471 |
607 |
419 |
| NOPAT Margin |
|
7.77% |
9.04% |
8.80% |
9.46% |
10.35% |
13.32% |
11.19% |
10.65% |
9.16% |
10.66% |
8.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.19% |
0.80% |
0.63% |
0.62% |
0.18% |
-0.44% |
-0.83% |
0.49% |
0.11% |
0.09% |
0.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.84% |
- |
- |
- |
4.07% |
2.97% |
2.67% |
2.32% |
2.98% |
2.01% |
| Cost of Revenue to Revenue |
|
59.87% |
58.59% |
59.12% |
58.63% |
58.36% |
57.20% |
57.88% |
60.38% |
61.33% |
60.30% |
61.47% |
| SG&A Expenses to Revenue |
|
20.66% |
22.13% |
22.32% |
22.05% |
21.26% |
21.24% |
21.77% |
20.55% |
20.32% |
19.50% |
21.77% |
| R&D to Revenue |
|
6.68% |
6.05% |
6.97% |
6.76% |
6.50% |
6.47% |
7.20% |
6.03% |
5.68% |
5.65% |
6.72% |
| Operating Expenses to Revenue |
|
27.33% |
28.18% |
29.29% |
28.81% |
27.76% |
27.71% |
28.97% |
26.58% |
26.00% |
25.15% |
28.49% |
| Earnings before Interest and Taxes (EBIT) |
|
774 |
740 |
634 |
710 |
787 |
955 |
802 |
726 |
754 |
926 |
602 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
927 |
884 |
782 |
859 |
930 |
1,095 |
938 |
874 |
902 |
1,072 |
755 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.32 |
4.91 |
5.57 |
4.53 |
5.12 |
4.20 |
3.99 |
3.46 |
3.41 |
3.59 |
3.03 |
| 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) |
|
0.00 |
1.79 |
2.12 |
1.81 |
2.18 |
1.80 |
1.85 |
1.68 |
1.68 |
1.80 |
1.54 |
| Price to Earnings (P/E) |
|
0.00 |
25.29 |
26.28 |
22.38 |
25.43 |
17.80 |
16.77 |
15.00 |
15.37 |
17.86 |
16.92 |
| Dividend Yield |
|
0.09% |
0.12% |
0.13% |
0.19% |
0.13% |
0.15% |
0.16% |
0.18% |
0.18% |
0.17% |
0.20% |
| Earnings Yield |
|
0.00% |
3.95% |
3.81% |
4.47% |
3.93% |
5.62% |
5.96% |
6.67% |
6.51% |
5.60% |
5.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.56 |
2.96 |
3.37 |
2.81 |
3.25 |
2.84 |
2.75 |
2.45 |
2.46 |
2.67 |
2.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.16 |
2.47 |
2.19 |
2.53 |
2.12 |
2.18 |
2.02 |
2.00 |
2.08 |
1.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
62.34 |
12.00 |
13.93 |
12.39 |
14.33 |
11.39 |
11.29 |
10.52 |
10.65 |
11.34 |
11.21 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
14.52 |
16.86 |
14.97 |
17.25 |
13.53 |
13.26 |
12.34 |
12.53 |
13.38 |
13.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.26 |
28.57 |
25.05 |
26.87 |
20.02 |
19.50 |
17.66 |
18.00 |
19.97 |
19.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.56 |
20.06 |
23.46 |
21.39 |
23.72 |
21.39 |
24.21 |
20.23 |
21.92 |
21.60 |
19.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
11.04 |
0.00 |
0.00 |
28.57 |
25.77 |
53.80 |
38.69 |
39.23 |
55.53 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.40 |
1.29 |
1.22 |
1.16 |
1.21 |
1.03 |
0.93 |
1.03 |
1.01 |
0.94 |
0.93 |
| Long-Term Debt to Equity |
|
1.40 |
1.15 |
1.09 |
1.03 |
1.09 |
0.86 |
0.72 |
0.83 |
0.81 |
0.90 |
0.93 |
| Financial Leverage |
|
1.07 |
0.81 |
0.88 |
0.90 |
0.92 |
0.81 |
0.76 |
0.77 |
0.69 |
0.60 |
0.70 |
| Leverage Ratio |
|
4.43 |
3.55 |
4.24 |
3.98 |
4.19 |
4.11 |
3.87 |
3.75 |
3.74 |
3.64 |
3.48 |
| Compound Leverage Factor |
|
3.64 |
2.92 |
3.42 |
3.24 |
3.50 |
3.58 |
3.34 |
3.17 |
3.19 |
3.22 |
2.92 |
| Debt to Total Capital |
|
58.42% |
56.36% |
54.91% |
53.61% |
54.78% |
50.85% |
48.19% |
50.80% |
50.15% |
48.55% |
48.18% |
| Short-Term Debt to Total Capital |
|
0.04% |
6.01% |
5.98% |
5.84% |
5.35% |
8.53% |
11.01% |
9.91% |
9.78% |
2.47% |
0.03% |
| Long-Term Debt to Total Capital |
|
58.38% |
50.36% |
48.93% |
47.77% |
49.43% |
42.32% |
37.17% |
40.88% |
40.37% |
46.09% |
48.15% |
| 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 |
|
0.98% |
1.06% |
1.13% |
1.12% |
1.04% |
1.17% |
1.27% |
1.19% |
1.11% |
1.07% |
1.09% |
| Common Equity to Total Capital |
|
40.60% |
42.58% |
43.96% |
45.27% |
44.19% |
47.98% |
50.55% |
48.02% |
48.75% |
50.38% |
50.73% |
| Debt to EBITDA |
|
16.47 |
2.69 |
2.68 |
2.68 |
2.98 |
2.44 |
2.29 |
2.68 |
2.70 |
2.64 |
2.81 |
| Net Debt to EBITDA |
|
12.59 |
1.98 |
1.94 |
2.09 |
1.95 |
1.65 |
1.64 |
1.70 |
1.64 |
1.45 |
2.18 |
| Long-Term Debt to EBITDA |
|
16.46 |
2.40 |
2.39 |
2.39 |
2.69 |
2.03 |
1.77 |
2.16 |
2.17 |
2.51 |
2.81 |
| Debt to NOPAT |
|
0.00 |
5.66 |
5.49 |
5.41 |
5.59 |
4.29 |
3.96 |
4.50 |
4.56 |
4.65 |
4.99 |
| Net Debt to NOPAT |
|
0.00 |
4.16 |
3.97 |
4.23 |
3.66 |
2.91 |
2.84 |
2.85 |
2.78 |
2.55 |
3.87 |
| Long-Term Debt to NOPAT |
|
0.00 |
5.06 |
4.89 |
4.82 |
5.05 |
3.57 |
3.06 |
3.62 |
3.67 |
4.42 |
4.99 |
| Altman Z-Score |
|
0.93 |
1.59 |
1.77 |
1.69 |
1.84 |
1.71 |
1.73 |
1.64 |
1.66 |
1.80 |
1.63 |
| Noncontrolling Interest Sharing Ratio |
|
2.36% |
2.44% |
2.51% |
2.41% |
2.31% |
2.40% |
2.47% |
2.41% |
2.24% |
2.21% |
2.26% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.05 |
1.06 |
1.06 |
1.23 |
1.04 |
0.98 |
1.16 |
1.18 |
1.37 |
1.22 |
| Quick Ratio |
|
0.77 |
0.67 |
0.67 |
0.65 |
0.81 |
0.68 |
0.61 |
0.75 |
0.77 |
0.93 |
0.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14,771 |
2,619 |
-13,884 |
-14,764 |
393 |
244 |
-876 |
-709 |
-748 |
-770 |
-2,624 |
| Operating Cash Flow to CapEx |
|
812.50% |
1,117.02% |
288.97% |
-185.94% |
820.00% |
895.10% |
164.47% |
109.30% |
539.09% |
783.58% |
162.92% |
| Free Cash Flow to Firm to Interest Expense |
|
-107.03 |
19.99 |
-113.80 |
-112.71 |
3.03 |
2.01 |
-7.96 |
-6.27 |
-6.74 |
-7.26 |
-27.33 |
| Operating Cash Flow to Interest Expense |
|
4.71 |
8.02 |
3.43 |
-0.91 |
5.68 |
7.55 |
2.27 |
0.83 |
5.34 |
9.91 |
3.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.13 |
7.30 |
2.25 |
-1.40 |
4.98 |
6.70 |
0.89 |
0.07 |
4.35 |
8.64 |
1.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.65 |
1.21 |
1.23 |
0.59 |
0.60 |
0.60 |
0.59 |
0.58 |
0.59 |
0.59 |
| Accounts Receivable Turnover |
|
0.00 |
5.69 |
0.00 |
0.00 |
5.73 |
5.52 |
5.73 |
5.77 |
5.66 |
5.48 |
5.70 |
| Inventory Turnover |
|
0.00 |
5.65 |
0.00 |
0.00 |
5.40 |
5.88 |
5.54 |
5.42 |
5.41 |
5.93 |
5.66 |
| Fixed Asset Turnover |
|
0.00 |
8.12 |
0.00 |
0.00 |
7.99 |
7.79 |
7.48 |
7.37 |
7.30 |
7.31 |
7.06 |
| Accounts Payable Turnover |
|
0.00 |
3.95 |
0.00 |
0.00 |
4.04 |
3.84 |
3.78 |
4.02 |
4.06 |
3.94 |
3.89 |
| Days Sales Outstanding (DSO) |
|
0.00 |
64.12 |
0.00 |
0.00 |
63.68 |
66.11 |
63.75 |
63.21 |
64.52 |
66.55 |
64.01 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
64.57 |
0.00 |
0.00 |
67.63 |
62.05 |
65.91 |
67.34 |
67.43 |
61.53 |
64.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
92.44 |
0.00 |
0.00 |
90.42 |
95.00 |
96.68 |
90.69 |
89.81 |
92.67 |
93.80 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
36.25 |
0.00 |
0.00 |
40.88 |
33.16 |
32.98 |
39.86 |
42.14 |
35.41 |
34.69 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,145 |
14,248 |
14,293 |
15,222 |
15,255 |
14,713 |
15,703 |
16,464 |
16,474 |
16,090 |
18,746 |
| Invested Capital Turnover |
|
0.00 |
1.28 |
2.73 |
2.56 |
1.29 |
1.36 |
1.32 |
1.26 |
1.28 |
1.34 |
1.22 |
| Increase / (Decrease) in Invested Capital |
|
15,145 |
-2,148 |
14,293 |
15,222 |
110 |
465 |
1,410 |
1,242 |
1,219 |
1,377 |
3,043 |
| Enterprise Value (EV) |
|
38,840 |
42,147 |
48,135 |
42,775 |
49,527 |
41,741 |
43,134 |
40,360 |
40,556 |
42,927 |
40,374 |
| Market Capitalization |
|
30,826 |
35,032 |
41,252 |
35,357 |
42,587 |
35,473 |
36,617 |
33,607 |
34,074 |
37,216 |
32,295 |
| Book Value per Share |
|
$15.67 |
$15.67 |
$16.25 |
$17.09 |
$18.21 |
$18.49 |
$20.09 |
$21.21 |
$21.89 |
$22.79 |
$23.41 |
| Tangible Book Value per Share |
|
($15.64) |
($15.50) |
($14.68) |
($14.26) |
($13.03) |
($12.63) |
($11.86) |
($10.75) |
($10.10) |
($9.31) |
($13.82) |
| Total Capital |
|
17,563 |
16,752 |
16,855 |
17,234 |
18,825 |
17,603 |
18,177 |
20,228 |
20,502 |
20,602 |
21,032 |
| Total Debt |
|
10,260 |
9,442 |
9,255 |
9,240 |
10,313 |
8,951 |
8,759 |
10,275 |
10,282 |
10,003 |
10,134 |
| Total Long-Term Debt |
|
10,253 |
8,436 |
8,247 |
8,233 |
9,306 |
7,449 |
6,757 |
8,270 |
8,277 |
9,495 |
10,127 |
| Net Debt |
|
7,842 |
6,938 |
6,692 |
7,225 |
6,745 |
6,062 |
6,286 |
6,512 |
6,255 |
5,491 |
7,849 |
| Capital Expenditures (CapEx) |
|
80 |
94 |
145 |
64 |
90 |
102 |
152 |
86 |
110 |
134 |
178 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-508 |
-1,069 |
-1,041 |
-520 |
-593 |
-1,039 |
-705 |
-198 |
-202 |
-608 |
-381 |
| Debt-free Net Working Capital (DFNWC) |
|
1,910 |
1,435 |
1,522 |
1,495 |
2,975 |
1,850 |
1,768 |
3,565 |
3,825 |
3,904 |
1,904 |
| Net Working Capital (NWC) |
|
1,903 |
429 |
514 |
488 |
1,968 |
348 |
-234 |
1,560 |
1,820 |
3,396 |
1,897 |
| Net Nonoperating Expense (NNE) |
|
-7.53 |
55 |
21 |
23 |
13 |
-28 |
-54 |
33 |
7.22 |
5.14 |
8.14 |
| Net Nonoperating Obligations (NNO) |
|
7,842 |
6,938 |
6,693 |
7,228 |
6,743 |
6,061 |
6,285 |
6,511 |
6,254 |
5,491 |
7,848 |
| Total Depreciation and Amortization (D&A) |
|
153 |
144 |
148 |
149 |
143 |
140 |
136 |
148 |
148 |
146 |
153 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-5.47% |
-5.34% |
-2.66% |
-3.03% |
-5.28% |
-3.56% |
-0.99% |
-1.00% |
-2.95% |
-1.82% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
7.34% |
7.81% |
7.66% |
15.21% |
9.40% |
8.93% |
17.85% |
18.89% |
18.93% |
9.08% |
| Net Working Capital to Revenue |
|
0.00% |
2.19% |
2.64% |
2.50% |
10.06% |
1.77% |
-1.18% |
7.81% |
8.99% |
16.47% |
9.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.82 |
$0.89 |
$0.82 |
$0.94 |
$1.03 |
$1.58 |
$1.23 |
$1.06 |
$0.98 |
$1.29 |
$0.85 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
455M |
455M |
456M |
457M |
457M |
456M |
457M |
457M |
456M |
456M |
456M |
| Adjusted Diluted Earnings per Share |
|
$0.82 |
$0.89 |
$0.81 |
$0.93 |
$1.02 |
$1.58 |
$1.23 |
$1.06 |
$0.98 |
$1.28 |
$0.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
458M |
458M |
459M |
459M |
459M |
459M |
459M |
458M |
457M |
458M |
457M |
| 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 |
|
455.24M |
455.36M |
456.47M |
456.66M |
456.87M |
457.30M |
457.88M |
456.56M |
455.52M |
455.75M |
454.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
374 |
471 |
409 |
458 |
503 |
709 |
534 |
533 |
471 |
607 |
419 |
| Normalized NOPAT Margin |
|
7.77% |
9.04% |
8.80% |
9.46% |
10.35% |
13.32% |
11.19% |
10.65% |
9.16% |
10.66% |
8.17% |
| Pre Tax Income Margin |
|
13.19% |
11.70% |
11.01% |
11.94% |
13.53% |
15.66% |
14.49% |
12.24% |
12.50% |
14.39% |
9.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.61 |
5.65 |
5.20 |
5.42 |
6.05 |
7.89 |
7.29 |
6.42 |
6.79 |
8.74 |
6.27 |
| NOPAT to Interest Expense |
|
2.71 |
3.59 |
3.35 |
3.49 |
3.87 |
5.86 |
4.86 |
4.72 |
4.25 |
5.73 |
4.37 |
| EBIT Less CapEx to Interest Expense |
|
5.03 |
4.93 |
4.01 |
4.93 |
5.36 |
7.05 |
5.91 |
5.66 |
5.80 |
7.47 |
4.42 |
| NOPAT Less CapEx to Interest Expense |
|
2.13 |
2.88 |
2.17 |
3.00 |
3.18 |
5.01 |
3.48 |
3.96 |
3.25 |
4.46 |
2.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
2.54% |
3.40% |
3.39% |
3.12% |
2.68% |
2.53% |
2.55% |
2.71% |
2.97% |
3.24% |
| Augmented Payout Ratio |
|
0.00% |
15.61% |
3.40% |
3.39% |
3.12% |
2.68% |
2.53% |
6.87% |
11.45% |
12.26% |
18.41% |