| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,097,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,097,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.00% |
13.49% |
15.41% |
13.59% |
15.09% |
11.77% |
12.04% |
13.79% |
15.95% |
17.99% |
21.79% |
| EBITDA Growth |
|
20.16% |
42.93% |
52.25% |
26.42% |
46.47% |
31.45% |
45.85% |
24.54% |
38.97% |
23.89% |
81.29% |
| EBIT Growth |
|
30.58% |
42.37% |
55.53% |
25.79% |
49.58% |
32.08% |
47.59% |
23.16% |
38.73% |
21.32% |
85.24% |
| NOPAT Growth |
|
35.02% |
39.17% |
47.84% |
28.38% |
19.34% |
26.94% |
18.84% |
10.52% |
4.96% |
24.17% |
26.85% |
| Net Income Growth |
|
41.55% |
51.84% |
57.21% |
28.59% |
33.58% |
28.27% |
45.97% |
19.38% |
32.99% |
29.84% |
81.18% |
| EPS Growth |
|
46.23% |
56.60% |
61.54% |
31.25% |
36.77% |
28.92% |
48.68% |
22.22% |
35.38% |
31.78% |
81.85% |
| Operating Cash Flow Growth |
|
31.27% |
-19.90% |
22.71% |
-7.07% |
0.14% |
106.78% |
25.31% |
4.16% |
57.71% |
33.98% |
26.67% |
| Free Cash Flow Firm Growth |
|
132.69% |
55.37% |
-50.31% |
-1,704.04% |
-804.10% |
-253.43% |
-42.18% |
-38.82% |
34.60% |
-37.38% |
-292.84% |
| Invested Capital Growth |
|
11.96% |
21.12% |
27.84% |
36.41% |
44.71% |
31.96% |
27.93% |
33.34% |
24.96% |
31.61% |
53.70% |
| Revenue Q/Q Growth |
|
2.80% |
12.54% |
-6.69% |
5.22% |
4.16% |
9.29% |
-6.46% |
6.86% |
6.14% |
11.22% |
-3.45% |
| EBITDA Q/Q Growth |
|
-1.45% |
13.79% |
14.43% |
-1.48% |
14.18% |
2.12% |
26.96% |
-15.87% |
27.40% |
-8.95% |
85.78% |
| EBIT Q/Q Growth |
|
-3.22% |
15.17% |
15.99% |
-2.70% |
15.08% |
1.69% |
29.61% |
-18.80% |
29.63% |
-11.07% |
97.90% |
| NOPAT Q/Q Growth |
|
8.25% |
1.29% |
6.00% |
10.45% |
0.63% |
7.74% |
-0.76% |
2.72% |
-4.43% |
27.46% |
1.38% |
| Net Income Q/Q Growth |
|
7.19% |
5.07% |
14.38% |
-0.18% |
11.36% |
0.89% |
30.16% |
-18.37% |
24.06% |
-1.50% |
81.62% |
| EPS Q/Q Growth |
|
7.64% |
7.10% |
13.86% |
0.00% |
12.17% |
0.94% |
31.31% |
-17.79% |
24.24% |
-1.74% |
81.21% |
| Operating Cash Flow Q/Q Growth |
|
6.94% |
-38.30% |
52.51% |
-7.65% |
15.23% |
27.41% |
-7.58% |
-23.24% |
74.48% |
8.24% |
-12.62% |
| Free Cash Flow Firm Q/Q Growth |
|
248.94% |
-225.89% |
-116.84% |
-68.40% |
-53.17% |
36.81% |
12.77% |
-64.41% |
27.84% |
-32.74% |
-149.44% |
| Invested Capital Q/Q Growth |
|
3.69% |
12.62% |
6.95% |
9.21% |
10.00% |
2.70% |
3.69% |
13.83% |
3.09% |
8.17% |
21.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.67% |
56.47% |
58.14% |
58.10% |
58.68% |
57.90% |
59.70% |
59.51% |
59.58% |
59.79% |
62.45% |
| EBITDA Margin |
|
31.77% |
32.13% |
39.39% |
36.89% |
40.43% |
37.78% |
51.28% |
40.37% |
48.46% |
39.67% |
76.34% |
| Operating Margin |
|
27.83% |
27.46% |
31.63% |
32.36% |
32.31% |
32.11% |
33.92% |
32.43% |
30.51% |
31.57% |
36.12% |
| EBIT Margin |
|
27.64% |
28.28% |
35.16% |
32.51% |
35.92% |
33.42% |
46.31% |
35.19% |
42.98% |
34.37% |
70.44% |
| Profit (Net Income) Margin |
|
25.67% |
23.97% |
29.38% |
27.87% |
29.80% |
27.51% |
38.28% |
29.24% |
34.18% |
30.27% |
56.94% |
| Tax Burden Percent |
|
92.89% |
84.74% |
83.57% |
85.73% |
82.95% |
82.30% |
82.65% |
83.09% |
79.52% |
88.08% |
80.84% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
7.11% |
15.26% |
16.43% |
14.27% |
17.05% |
17.70% |
17.35% |
16.91% |
20.48% |
11.92% |
19.16% |
| Return on Invested Capital (ROIC) |
|
59.60% |
51.10% |
57.54% |
58.69% |
54.69% |
52.01% |
53.96% |
47.90% |
42.21% |
47.81% |
46.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
59.70% |
50.63% |
55.72% |
58.60% |
52.61% |
51.18% |
46.97% |
46.10% |
34.34% |
45.74% |
25.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-30.49% |
-24.36% |
-26.31% |
-26.57% |
-22.77% |
-21.27% |
-19.45% |
-17.07% |
-12.63% |
-16.79% |
-9.01% |
| Return on Equity (ROE) |
|
29.11% |
26.74% |
31.23% |
32.11% |
31.92% |
30.74% |
34.50% |
30.83% |
29.58% |
31.02% |
37.34% |
| Cash Return on Invested Capital (CROIC) |
|
40.70% |
32.75% |
29.91% |
23.71% |
16.58% |
25.26% |
27.86% |
19.49% |
23.60% |
18.53% |
0.43% |
| Operating Return on Assets (OROA) |
|
21.76% |
22.65% |
28.80% |
26.76% |
29.52% |
27.44% |
37.74% |
28.51% |
34.27% |
26.48% |
50.47% |
| Return on Assets (ROA) |
|
20.21% |
19.20% |
24.06% |
22.94% |
24.49% |
22.58% |
31.20% |
23.69% |
27.26% |
23.33% |
40.80% |
| Return on Common Equity (ROCE) |
|
29.11% |
26.74% |
31.23% |
32.11% |
31.92% |
30.74% |
34.50% |
30.83% |
29.58% |
31.02% |
37.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.43% |
0.00% |
28.14% |
29.15% |
30.01% |
0.00% |
32.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
19,825 |
20,081 |
21,286 |
23,511 |
23,659 |
25,490 |
25,297 |
25,984 |
24,833 |
31,651 |
32,089 |
| NOPAT Margin |
|
25.85% |
23.27% |
26.43% |
27.74% |
26.80% |
26.42% |
28.03% |
26.95% |
24.26% |
27.81% |
29.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.10% |
0.47% |
1.82% |
0.08% |
2.08% |
0.83% |
6.99% |
1.80% |
7.87% |
2.06% |
20.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.91% |
6.80% |
6.95% |
7.49% |
7.25% |
7.59% |
7.10% |
6.72% |
6.08% |
6.85% |
5.77% |
| Cost of Revenue to Revenue |
|
43.33% |
43.53% |
41.86% |
41.90% |
41.32% |
42.10% |
40.30% |
40.49% |
40.42% |
40.21% |
37.55% |
| SG&A Expenses to Revenue |
|
5.19% |
6.03% |
3.76% |
3.73% |
4.08% |
4.57% |
3.92% |
5.40% |
7.22% |
4.69% |
3.90% |
| R&D to Revenue |
|
14.68% |
14.03% |
14.78% |
14.00% |
14.10% |
13.60% |
15.02% |
14.32% |
14.80% |
16.32% |
15.50% |
| Operating Expenses to Revenue |
|
28.84% |
29.01% |
26.52% |
25.74% |
26.37% |
25.79% |
25.79% |
27.09% |
29.07% |
28.23% |
26.32% |
| Earnings before Interest and Taxes (EBIT) |
|
21,197 |
24,412 |
28,315 |
27,551 |
31,706 |
32,243 |
41,789 |
33,933 |
43,987 |
39,117 |
77,412 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24,368 |
27,728 |
31,728 |
31,259 |
35,691 |
36,448 |
46,276 |
38,931 |
49,598 |
45,157 |
83,894 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.97 |
6.10 |
6.34 |
7.43 |
6.45 |
7.09 |
5.44 |
5.87 |
7.58 |
9.10 |
7.27 |
| Price to Tangible Book Value (P/TBV) |
|
6.73 |
6.80 |
7.04 |
8.23 |
7.18 |
7.86 |
5.99 |
6.45 |
8.30 |
9.89 |
8.45 |
| Price to Revenue (P/Rev) |
|
5.49 |
5.62 |
5.83 |
6.81 |
5.96 |
6.59 |
5.22 |
5.74 |
7.61 |
9.38 |
8.23 |
| Price to Earnings (P/E) |
|
24.43 |
23.42 |
22.53 |
25.49 |
21.49 |
23.02 |
16.91 |
18.44 |
23.61 |
28.58 |
21.71 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.11% |
0.24% |
0.32% |
0.52% |
0.46% |
0.34% |
0.27% |
0.29% |
| Earnings Yield |
|
4.09% |
4.27% |
4.44% |
3.92% |
4.65% |
4.34% |
5.91% |
5.42% |
4.24% |
3.50% |
4.61% |
| Enterprise Value to Invested Capital (EV/IC) |
|
10.97 |
10.43 |
10.53 |
11.80 |
9.69 |
10.79 |
8.30 |
8.41 |
11.34 |
13.62 |
10.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.02 |
5.20 |
5.43 |
6.44 |
5.62 |
6.23 |
4.84 |
5.40 |
7.25 |
9.01 |
7.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.71 |
16.37 |
15.91 |
18.36 |
15.10 |
16.15 |
11.63 |
12.76 |
16.31 |
20.16 |
15.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.03 |
18.65 |
18.03 |
20.82 |
17.04 |
18.21 |
13.06 |
14.37 |
18.38 |
22.84 |
17.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.29 |
22.03 |
21.75 |
24.97 |
21.57 |
23.24 |
17.79 |
19.99 |
27.53 |
33.79 |
29.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.03 |
15.71 |
16.13 |
20.11 |
18.16 |
17.42 |
13.13 |
15.01 |
18.44 |
22.03 |
19.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
28.46 |
34.87 |
39.53 |
57.41 |
69.10 |
48.59 |
33.44 |
49.29 |
53.41 |
83.54 |
2,912.98 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.07 |
0.06 |
0.11 |
0.16 |
| Long-Term Debt to Equity |
|
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.07 |
0.06 |
0.11 |
0.16 |
| Financial Leverage |
|
-0.51 |
-0.48 |
-0.47 |
-0.45 |
-0.43 |
-0.42 |
-0.41 |
-0.37 |
-0.37 |
-0.37 |
-0.35 |
| Leverage Ratio |
|
1.43 |
1.42 |
1.40 |
1.40 |
1.41 |
1.40 |
1.38 |
1.38 |
1.38 |
1.41 |
1.43 |
| Compound Leverage Factor |
|
1.43 |
1.42 |
1.40 |
1.40 |
1.41 |
1.40 |
1.38 |
1.38 |
1.38 |
1.41 |
1.43 |
| Debt to Total Capital |
|
4.80% |
4.02% |
4.32% |
4.22% |
3.77% |
3.24% |
3.06% |
6.11% |
5.29% |
10.08% |
13.93% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
4.80% |
4.02% |
4.32% |
4.22% |
3.77% |
3.24% |
3.06% |
6.11% |
5.29% |
10.08% |
13.93% |
| 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 |
|
95.20% |
95.98% |
95.68% |
95.78% |
96.23% |
96.76% |
96.94% |
93.89% |
94.71% |
89.92% |
86.07% |
| Debt to EBITDA |
|
0.15 |
0.12 |
0.12 |
0.12 |
0.10 |
0.08 |
0.07 |
0.15 |
0.13 |
0.26 |
0.36 |
| Net Debt to EBITDA |
|
-1.53 |
-1.33 |
-1.19 |
-1.06 |
-0.93 |
-0.91 |
-0.91 |
-0.79 |
-0.82 |
-0.83 |
-0.72 |
| Long-Term Debt to EBITDA |
|
0.15 |
0.12 |
0.12 |
0.12 |
0.10 |
0.08 |
0.07 |
0.15 |
0.13 |
0.26 |
0.36 |
| Debt to NOPAT |
|
0.21 |
0.16 |
0.17 |
0.16 |
0.14 |
0.12 |
0.11 |
0.24 |
0.21 |
0.43 |
0.68 |
| Net Debt to NOPAT |
|
-2.05 |
-1.79 |
-1.62 |
-1.44 |
-1.32 |
-1.31 |
-1.38 |
-1.24 |
-1.39 |
-1.39 |
-1.37 |
| Long-Term Debt to NOPAT |
|
0.21 |
0.16 |
0.17 |
0.16 |
0.14 |
0.12 |
0.11 |
0.24 |
0.21 |
0.43 |
0.68 |
| Altman Z-Score |
|
9.84 |
10.68 |
11.75 |
13.77 |
12.48 |
13.02 |
10.65 |
11.11 |
13.70 |
14.45 |
11.17 |
| 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 |
|
2.04 |
2.10 |
2.15 |
2.08 |
1.95 |
1.84 |
1.77 |
1.90 |
1.75 |
2.01 |
1.92 |
| Quick Ratio |
|
1.87 |
1.94 |
1.98 |
1.90 |
1.76 |
1.66 |
1.60 |
1.72 |
1.56 |
1.85 |
1.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5,285 |
-6,653 |
-14,426 |
-24,293 |
-37,209 |
-23,513 |
-20,511 |
-33,723 |
-24,336 |
-32,303 |
-80,576 |
| Operating Cash Flow to CapEx |
|
380.58% |
171.66% |
240.16% |
202.03% |
235.04% |
273.98% |
210.21% |
123.62% |
202.12% |
188.15% |
128.36% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.79 |
0.80 |
0.82 |
0.82 |
0.82 |
0.82 |
0.82 |
0.81 |
0.80 |
0.77 |
0.72 |
| Accounts Receivable Turnover |
|
7.85 |
6.97 |
7.90 |
7.64 |
7.54 |
6.98 |
7.53 |
7.27 |
7.26 |
6.99 |
7.41 |
| Inventory Turnover |
|
42.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
2.54 |
2.49 |
2.44 |
2.41 |
2.37 |
2.29 |
2.19 |
2.10 |
2.00 |
1.93 |
1.81 |
| Accounts Payable Turnover |
|
21.66 |
21.13 |
26.28 |
24.55 |
22.30 |
18.90 |
20.27 |
21.12 |
17.89 |
16.10 |
13.21 |
| Days Sales Outstanding (DSO) |
|
46.51 |
52.38 |
46.23 |
47.75 |
48.40 |
52.30 |
48.48 |
50.19 |
50.30 |
52.20 |
49.24 |
| Days Inventory Outstanding (DIO) |
|
8.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
16.85 |
17.28 |
13.89 |
14.86 |
16.37 |
19.31 |
18.00 |
17.28 |
20.40 |
22.67 |
27.63 |
| Cash Conversion Cycle (CCC) |
|
38.16 |
35.10 |
32.34 |
32.88 |
32.02 |
32.99 |
30.47 |
32.91 |
29.90 |
29.54 |
21.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
136,141 |
153,325 |
163,988 |
179,094 |
197,009 |
202,328 |
209,796 |
238,801 |
246,178 |
266,282 |
322,461 |
| Invested Capital Turnover |
|
2.31 |
2.20 |
2.18 |
2.12 |
2.04 |
1.97 |
1.92 |
1.78 |
1.74 |
1.72 |
1.59 |
| Increase / (Decrease) in Invested Capital |
|
14,540 |
26,734 |
35,712 |
47,804 |
60,868 |
49,003 |
45,808 |
59,707 |
49,169 |
63,954 |
112,665 |
| Enterprise Value (EV) |
|
1,492,989 |
1,598,448 |
1,727,461 |
2,112,500 |
1,908,403 |
2,182,156 |
1,741,085 |
2,007,211 |
2,792,799 |
3,627,988 |
3,322,328 |
| Market Capitalization |
|
1,630,050 |
1,728,502 |
1,856,317 |
2,234,159 |
2,025,513 |
2,304,912 |
1,876,556 |
2,131,326 |
2,933,488 |
3,776,971 |
3,478,613 |
| Book Value per Share |
|
$21.67 |
$22.64 |
$23.70 |
$24.34 |
$25.52 |
$26.56 |
$28.32 |
$29.91 |
$31.99 |
$34.41 |
$39.58 |
| Tangible Book Value per Share |
|
$19.21 |
$20.31 |
$21.34 |
$21.98 |
$22.92 |
$23.95 |
$25.68 |
$27.24 |
$29.24 |
$31.65 |
$34.02 |
| Total Capital |
|
286,983 |
295,249 |
306,072 |
313,991 |
326,416 |
335,967 |
356,153 |
386,523 |
408,474 |
461,812 |
556,247 |
| Total Debt |
|
13,781 |
11,870 |
13,228 |
13,238 |
12,297 |
10,883 |
10,886 |
23,607 |
21,607 |
46,547 |
77,501 |
| Total Long-Term Debt |
|
13,781 |
11,870 |
13,228 |
13,238 |
12,297 |
10,883 |
10,886 |
23,607 |
21,607 |
46,547 |
77,501 |
| Net Debt |
|
-137,061 |
-130,054 |
-128,856 |
-121,659 |
-117,110 |
-122,756 |
-135,471 |
-124,115 |
-140,689 |
-148,983 |
-156,285 |
| Capital Expenditures (CapEx) |
|
8,055 |
11,019 |
12,012 |
13,186 |
13,061 |
14,276 |
17,197 |
22,446 |
23,953 |
27,851 |
35,674 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-29,920 |
-21,200 |
-19,616 |
-16,643 |
-16,492 |
-21,068 |
-24,930 |
-16,242 |
-24,099 |
-23,550 |
-24,275 |
| Debt-free Net Working Capital (DFNWC) |
|
90,015 |
89,716 |
88,474 |
84,082 |
76,738 |
74,589 |
70,398 |
78,906 |
74,397 |
103,293 |
102,565 |
| Net Working Capital (NWC) |
|
90,015 |
89,716 |
88,474 |
84,082 |
76,738 |
74,589 |
70,398 |
78,906 |
74,397 |
103,293 |
102,565 |
| Net Nonoperating Expense (NNE) |
|
136 |
-606 |
-2,376 |
-108 |
-2,642 |
-1,046 |
-9,243 |
-2,212 |
-10,146 |
-2,804 |
-30,489 |
| Net Nonoperating Obligations (NNO) |
|
-137,061 |
-130,054 |
-128,856 |
-121,659 |
-117,110 |
-122,756 |
-135,471 |
-124,115 |
-140,689 |
-148,983 |
-156,285 |
| Total Depreciation and Amortization (D&A) |
|
3,171 |
3,316 |
3,413 |
3,708 |
3,985 |
4,205 |
4,487 |
4,998 |
5,611 |
6,040 |
6,482 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.07% |
-6.90% |
-6.17% |
-5.07% |
-4.85% |
-6.02% |
-6.93% |
-4.37% |
-6.25% |
-5.85% |
-5.75% |
| Debt-free Net Working Capital to Revenue |
|
30.29% |
29.19% |
27.81% |
25.61% |
22.58% |
21.31% |
19.57% |
21.25% |
19.30% |
25.64% |
24.28% |
| Net Working Capital to Revenue |
|
30.29% |
29.19% |
27.81% |
25.61% |
22.58% |
21.31% |
19.57% |
21.25% |
19.30% |
25.64% |
24.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.56 |
$1.66 |
$1.91 |
$1.91 |
$2.14 |
$2.17 |
$2.84 |
$2.33 |
$2.89 |
$2.85 |
$5.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.52B |
12.43B |
12.36B |
12.31B |
12.24B |
12.19B |
12.14B |
12.09B |
12.07B |
12.10B |
12.12B |
| Adjusted Diluted Earnings per Share |
|
$1.55 |
$1.66 |
$1.89 |
$1.89 |
$2.12 |
$2.14 |
$2.81 |
$2.31 |
$2.87 |
$2.82 |
$5.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.52B |
12.43B |
12.36B |
12.31B |
12.24B |
12.19B |
12.14B |
12.09B |
12.07B |
12.10B |
12.12B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.66 |
$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 |
|
12.52B |
12.43B |
12.36B |
12.31B |
12.24B |
12.19B |
12.14B |
12.09B |
12.07B |
12.10B |
12.12B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19,825 |
20,081 |
21,286 |
23,511 |
23,659 |
25,490 |
25,297 |
25,984 |
24,833 |
31,651 |
32,089 |
| Normalized NOPAT Margin |
|
25.85% |
23.27% |
26.43% |
27.74% |
26.80% |
26.42% |
28.03% |
26.95% |
24.26% |
27.81% |
29.20% |
| Pre Tax Income Margin |
|
27.64% |
28.28% |
35.16% |
32.51% |
35.92% |
33.42% |
46.31% |
35.19% |
42.98% |
34.37% |
70.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
2.81% |
5.22% |
7.35% |
8.83% |
8.54% |
8.01% |
7.60% |
6.34% |
| Augmented Payout Ratio |
|
90.99% |
83.34% |
76.02% |
75.09% |
71.90% |
69.50% |
64.32% |
60.07% |
52.89% |
42.19% |
25.47% |