| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,248,771,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,248,771,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-31.38% |
-28.79% |
-1.96% |
20.71% |
19.70% |
16.44% |
24.43% |
33.58% |
27.74% |
22.14% |
23.76% |
| EBITDA Growth |
|
-35.50% |
-32.20% |
14.80% |
30.37% |
24.41% |
22.61% |
38.12% |
51.07% |
41.21% |
34.35% |
30.22% |
| EBIT Growth |
|
-38.02% |
-34.20% |
16.43% |
33.67% |
26.19% |
24.02% |
40.57% |
54.11% |
43.64% |
36.23% |
30.90% |
| NOPAT Growth |
|
-39.50% |
-37.86% |
14.33% |
25.38% |
23.20% |
26.97% |
44.80% |
69.07% |
41.52% |
33.32% |
37.36% |
| Net Income Growth |
|
-37.76% |
-35.02% |
18.65% |
27.13% |
25.81% |
24.81% |
37.78% |
68.59% |
40.51% |
33.83% |
37.18% |
| EPS Growth |
|
-37.76% |
-35.02% |
22.13% |
28.81% |
25.81% |
27.78% |
41.10% |
71.79% |
44.19% |
36.96% |
40.78% |
| Operating Cash Flow Growth |
|
-20.04% |
27.51% |
-19.79% |
-23.18% |
64.90% |
-48.97% |
-5.50% |
196.16% |
13.42% |
99.48% |
-12.78% |
| Free Cash Flow Firm Growth |
|
314.17% |
268.53% |
354.85% |
323.80% |
97.59% |
-66.00% |
-89.88% |
16.39% |
-39.91% |
100.61% |
491.78% |
| Invested Capital Growth |
|
1.12% |
-10.63% |
-5.89% |
-2.66% |
-6.18% |
7.36% |
16.52% |
3.66% |
8.06% |
3.99% |
11.98% |
| Revenue Q/Q Growth |
|
8.57% |
7.93% |
0.94% |
2.05% |
7.66% |
4.99% |
7.86% |
9.56% |
2.95% |
0.39% |
9.29% |
| EBITDA Q/Q Growth |
|
17.09% |
5.54% |
0.43% |
5.04% |
11.74% |
4.02% |
13.14% |
14.89% |
4.44% |
-1.03% |
9.65% |
| EBIT Q/Q Growth |
|
18.76% |
5.99% |
0.56% |
5.60% |
12.12% |
4.16% |
13.99% |
15.76% |
4.51% |
-1.21% |
9.53% |
| NOPAT Q/Q Growth |
|
11.46% |
4.85% |
0.63% |
6.61% |
9.52% |
8.06% |
14.76% |
24.49% |
-8.33% |
1.80% |
18.24% |
| Net Income Q/Q Growth |
|
10.57% |
7.54% |
1.21% |
5.64% |
9.43% |
6.68% |
11.73% |
29.27% |
-8.80% |
1.62% |
14.52% |
| EPS Q/Q Growth |
|
10.57% |
7.54% |
1.66% |
5.99% |
9.43% |
6.98% |
11.96% |
30.10% |
-7.46% |
1.61% |
15.08% |
| Operating Cash Flow Q/Q Growth |
|
-15.28% |
52.85% |
-4.75% |
-37.72% |
81.87% |
-52.70% |
76.38% |
95.18% |
-30.35% |
-16.80% |
-22.88% |
| Free Cash Flow Firm Q/Q Growth |
|
180.64% |
129.07% |
-23.81% |
-13.48% |
30.84% |
-60.58% |
-77.33% |
895.44% |
-32.44% |
31.59% |
-33.13% |
| Invested Capital Q/Q Growth |
|
-0.12% |
-3.89% |
-3.10% |
4.66% |
-3.74% |
9.97% |
5.17% |
-6.90% |
0.35% |
5.83% |
13.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.52% |
46.76% |
47.46% |
47.53% |
48.05% |
47.37% |
49.02% |
50.08% |
50.43% |
49.60% |
49.83% |
| EBITDA Margin |
|
32.05% |
31.34% |
31.19% |
32.10% |
33.32% |
33.01% |
34.62% |
36.30% |
36.83% |
36.31% |
36.43% |
| Operating Margin |
|
29.38% |
28.13% |
27.87% |
29.10% |
30.33% |
30.48% |
33.09% |
33.67% |
34.35% |
33.87% |
35.04% |
| EBIT Margin |
|
29.45% |
28.92% |
28.82% |
29.82% |
31.05% |
30.81% |
32.56% |
34.40% |
34.92% |
34.36% |
34.44% |
| Profit (Net Income) Margin |
|
25.48% |
25.39% |
25.46% |
26.35% |
26.79% |
27.22% |
28.19% |
33.26% |
29.46% |
29.82% |
31.25% |
| Tax Burden Percent |
|
86.52% |
87.78% |
88.35% |
88.39% |
86.26% |
88.34% |
86.59% |
96.69% |
84.37% |
86.79% |
90.75% |
| 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 |
|
13.48% |
12.22% |
11.65% |
11.61% |
13.74% |
11.66% |
13.41% |
3.31% |
15.63% |
13.21% |
9.25% |
| Return on Invested Capital (ROIC) |
|
51.40% |
44.09% |
46.36% |
49.28% |
53.45% |
55.63% |
61.84% |
76.79% |
73.89% |
72.93% |
76.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
53.62% |
33.40% |
41.47% |
45.15% |
49.32% |
53.74% |
64.46% |
74.15% |
72.35% |
71.00% |
79.38% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.70% |
-0.99% |
-3.29% |
-3.21% |
-3.75% |
-4.22% |
-6.09% |
-11.17% |
-12.76% |
-8.92% |
-7.83% |
| Return on Equity (ROE) |
|
52.11% |
43.10% |
43.07% |
46.07% |
49.70% |
51.41% |
55.75% |
65.63% |
61.12% |
64.02% |
68.30% |
| Cash Return on Invested Capital (CROIC) |
|
49.84% |
53.94% |
52.90% |
50.81% |
58.12% |
46.41% |
42.90% |
64.31% |
67.19% |
70.33% |
62.19% |
| Operating Return on Assets (OROA) |
|
25.04% |
21.80% |
21.87% |
23.69% |
25.43% |
25.86% |
29.17% |
31.64% |
33.02% |
34.27% |
36.64% |
| Return on Assets (ROA) |
|
21.66% |
19.14% |
19.33% |
20.94% |
21.94% |
22.84% |
25.26% |
30.59% |
27.86% |
29.74% |
33.25% |
| Return on Common Equity (ROCE) |
|
52.11% |
43.10% |
43.07% |
46.07% |
49.70% |
51.41% |
55.75% |
65.63% |
61.12% |
64.02% |
68.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
49.36% |
42.06% |
45.00% |
0.00% |
47.89% |
48.75% |
48.98% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
885 |
928 |
934 |
996 |
1,090 |
1,178 |
1,352 |
1,683 |
1,543 |
1,571 |
1,858 |
| NOPAT Margin |
|
25.42% |
24.69% |
24.62% |
25.72% |
26.16% |
26.93% |
28.65% |
32.55% |
28.99% |
29.39% |
31.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.22% |
10.69% |
4.89% |
4.13% |
4.13% |
1.88% |
-2.62% |
2.64% |
1.54% |
1.93% |
-3.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.03% |
- |
- |
- |
8.55% |
9.66% |
11.73% |
10.52% |
10.74% |
12.97% |
| Cost of Revenue to Revenue |
|
52.48% |
53.24% |
52.54% |
52.47% |
51.95% |
52.63% |
50.98% |
49.92% |
49.57% |
50.40% |
50.17% |
| SG&A Expenses to Revenue |
|
5.95% |
6.09% |
5.69% |
5.59% |
5.83% |
5.58% |
4.79% |
5.19% |
5.25% |
5.01% |
4.80% |
| R&D to Revenue |
|
12.14% |
12.50% |
13.50% |
12.86% |
11.88% |
11.31% |
11.14% |
11.22% |
10.83% |
10.73% |
9.98% |
| Operating Expenses to Revenue |
|
18.14% |
18.63% |
19.60% |
18.43% |
17.72% |
16.89% |
15.93% |
16.41% |
16.07% |
15.73% |
14.78% |
| Earnings before Interest and Taxes (EBIT) |
|
1,026 |
1,087 |
1,093 |
1,154 |
1,294 |
1,348 |
1,537 |
1,779 |
1,859 |
1,837 |
2,012 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,116 |
1,178 |
1,183 |
1,243 |
1,389 |
1,444 |
1,634 |
1,877 |
1,961 |
1,941 |
2,128 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.10 |
12.38 |
15.85 |
16.30 |
12.68 |
10.72 |
9.80 |
12.61 |
15.93 |
22.05 |
24.94 |
| Price to Tangible Book Value (P/TBV) |
|
12.97 |
15.79 |
20.33 |
20.55 |
16.00 |
13.40 |
12.08 |
15.44 |
19.41 |
27.01 |
30.34 |
| Price to Revenue (P/Rev) |
|
5.13 |
7.11 |
8.93 |
9.34 |
6.89 |
5.83 |
5.44 |
6.74 |
8.29 |
10.88 |
12.18 |
| Price to Earnings (P/E) |
|
20.45 |
29.43 |
35.22 |
36.37 |
26.48 |
22.00 |
20.01 |
23.20 |
27.95 |
36.00 |
39.36 |
| Dividend Yield |
|
1.17% |
0.96% |
0.80% |
0.75% |
1.00% |
1.17% |
1.23% |
0.95% |
0.74% |
0.68% |
0.48% |
| Earnings Yield |
|
4.89% |
3.40% |
2.84% |
2.75% |
3.78% |
4.55% |
5.00% |
4.31% |
3.58% |
2.78% |
2.54% |
| Enterprise Value to Invested Capital (EV/IC) |
|
10.29 |
13.36 |
17.24 |
18.03 |
14.39 |
11.54 |
10.80 |
15.39 |
20.07 |
26.27 |
27.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.12 |
7.06 |
8.88 |
9.28 |
6.82 |
5.78 |
5.38 |
6.64 |
8.18 |
10.80 |
12.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.76 |
23.63 |
28.54 |
29.31 |
21.30 |
17.83 |
16.16 |
19.30 |
23.16 |
29.94 |
33.26 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.10 |
25.82 |
31.07 |
31.73 |
22.97 |
19.17 |
17.29 |
20.55 |
24.56 |
31.66 |
35.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.32 |
29.52 |
35.71 |
36.96 |
26.93 |
22.33 |
19.98 |
23.07 |
27.82 |
36.08 |
39.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.41 |
19.24 |
25.74 |
29.74 |
20.18 |
20.57 |
20.58 |
19.83 |
25.10 |
31.17 |
37.81 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.77 |
23.38 |
31.61 |
35.00 |
23.98 |
25.74 |
27.08 |
24.36 |
31.02 |
38.08 |
46.70 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.61 |
0.62 |
0.58 |
0.59 |
0.57 |
0.47 |
0.45 |
0.44 |
0.44 |
0.35 |
| Long-Term Debt to Equity |
|
0.62 |
0.61 |
0.56 |
0.52 |
0.53 |
0.51 |
0.39 |
0.38 |
0.37 |
0.37 |
0.35 |
| Financial Leverage |
|
0.01 |
-0.03 |
-0.08 |
-0.07 |
-0.08 |
-0.08 |
-0.09 |
-0.15 |
-0.18 |
-0.13 |
-0.10 |
| Leverage Ratio |
|
2.41 |
2.30 |
2.28 |
2.24 |
2.30 |
2.27 |
2.18 |
2.18 |
2.22 |
2.18 |
2.03 |
| Compound Leverage Factor |
|
2.41 |
2.30 |
2.28 |
2.24 |
2.30 |
2.27 |
2.18 |
2.18 |
2.22 |
2.18 |
2.03 |
| Debt to Total Capital |
|
38.25% |
37.74% |
38.32% |
36.85% |
37.04% |
36.13% |
32.04% |
31.26% |
30.55% |
30.65% |
26.08% |
| Short-Term Debt to Total Capital |
|
0.03% |
0.03% |
3.88% |
3.73% |
3.75% |
3.66% |
5.39% |
5.26% |
5.14% |
5.15% |
0.03% |
| Long-Term Debt to Total Capital |
|
38.22% |
37.71% |
34.43% |
33.12% |
33.29% |
32.47% |
26.65% |
26.00% |
25.41% |
25.50% |
26.05% |
| 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 |
|
61.75% |
62.26% |
61.68% |
63.15% |
62.96% |
63.87% |
67.96% |
68.74% |
69.45% |
69.35% |
73.92% |
| Debt to EBITDA |
|
1.03 |
1.17 |
1.12 |
1.06 |
1.00 |
0.95 |
0.79 |
0.71 |
0.65 |
0.60 |
0.47 |
| Net Debt to EBITDA |
|
-0.04 |
-0.15 |
-0.16 |
-0.18 |
-0.22 |
-0.13 |
-0.17 |
-0.30 |
-0.32 |
-0.23 |
-0.13 |
| Long-Term Debt to EBITDA |
|
1.03 |
1.16 |
1.01 |
0.95 |
0.90 |
0.85 |
0.65 |
0.59 |
0.54 |
0.50 |
0.47 |
| Debt to NOPAT |
|
1.25 |
1.46 |
1.41 |
1.33 |
1.26 |
1.19 |
0.97 |
0.85 |
0.78 |
0.73 |
0.56 |
| Net Debt to NOPAT |
|
-0.04 |
-0.19 |
-0.19 |
-0.23 |
-0.27 |
-0.16 |
-0.21 |
-0.36 |
-0.38 |
-0.28 |
-0.15 |
| Long-Term Debt to NOPAT |
|
1.25 |
1.45 |
1.26 |
1.20 |
1.13 |
1.07 |
0.81 |
0.70 |
0.65 |
0.61 |
0.56 |
| Altman Z-Score |
|
7.96 |
9.04 |
10.78 |
11.58 |
9.18 |
8.55 |
8.87 |
9.98 |
11.87 |
15.68 |
19.57 |
| 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 |
|
3.06 |
3.06 |
2.82 |
2.97 |
2.53 |
2.54 |
2.45 |
2.21 |
2.21 |
2.26 |
2.54 |
| Quick Ratio |
|
1.88 |
1.95 |
1.78 |
1.93 |
1.69 |
1.68 |
1.58 |
1.49 |
1.54 |
1.56 |
1.69 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
798 |
1,829 |
1,393 |
1,205 |
1,577 |
622 |
141 |
1,403 |
948 |
1,247 |
834 |
| Operating Cash Flow to CapEx |
|
1,235.41% |
1,261.18% |
1,336.02% |
856.03% |
1,418.30% |
393.92% |
454.31% |
1,483.35% |
960.97% |
567.33% |
344.21% |
| 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 |
|
0.85 |
0.75 |
0.76 |
0.79 |
0.82 |
0.84 |
0.90 |
0.92 |
0.95 |
1.00 |
1.06 |
| Accounts Receivable Turnover |
|
4.29 |
4.22 |
5.21 |
5.58 |
5.42 |
5.39 |
6.31 |
6.25 |
5.96 |
6.05 |
5.89 |
| Inventory Turnover |
|
1.92 |
1.70 |
1.64 |
1.74 |
1.83 |
1.93 |
2.03 |
2.22 |
2.39 |
2.46 |
2.56 |
| Fixed Asset Turnover |
|
8.27 |
0.00 |
0.00 |
7.43 |
7.21 |
7.27 |
7.53 |
8.04 |
8.29 |
8.18 |
8.30 |
| Accounts Payable Turnover |
|
10.44 |
11.05 |
13.36 |
14.48 |
13.29 |
12.85 |
12.86 |
12.88 |
12.67 |
11.16 |
11.27 |
| Days Sales Outstanding (DSO) |
|
85.06 |
86.39 |
70.04 |
65.41 |
67.28 |
67.69 |
57.85 |
58.38 |
61.20 |
60.33 |
61.96 |
| Days Inventory Outstanding (DIO) |
|
190.15 |
215.28 |
221.91 |
209.96 |
199.59 |
188.85 |
180.04 |
164.54 |
152.63 |
148.46 |
142.41 |
| Days Payable Outstanding (DPO) |
|
34.96 |
33.03 |
27.33 |
25.21 |
27.46 |
28.41 |
28.38 |
28.33 |
28.81 |
32.70 |
32.39 |
| Cash Conversion Cycle (CCC) |
|
240.25 |
268.65 |
264.62 |
250.17 |
239.42 |
228.13 |
209.51 |
194.59 |
185.02 |
176.09 |
171.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,875 |
7,568 |
7,333 |
7,675 |
7,388 |
8,125 |
8,545 |
7,955 |
7,984 |
8,449 |
9,568 |
| Invested Capital Turnover |
|
2.02 |
1.79 |
1.88 |
1.92 |
2.04 |
2.07 |
2.16 |
2.36 |
2.55 |
2.48 |
2.39 |
| Increase / (Decrease) in Invested Capital |
|
87 |
-900 |
-459 |
-210 |
-487 |
557 |
1,211 |
281 |
595 |
324 |
1,024 |
| Enterprise Value (EV) |
|
81,069 |
101,107 |
126,449 |
138,355 |
106,339 |
93,760 |
92,240 |
122,424 |
160,208 |
221,965 |
262,986 |
| Market Capitalization |
|
81,241 |
101,761 |
127,138 |
139,220 |
107,423 |
94,443 |
93,207 |
124,330 |
162,417 |
223,661 |
264,003 |
| Book Value per Share |
|
$60.73 |
$62.39 |
$61.19 |
$65.32 |
$65.23 |
$6.85 |
$7.41 |
$7.71 |
$8.05 |
$8.08 |
$8.48 |
| Tangible Book Value per Share |
|
$47.27 |
$48.90 |
$47.70 |
$51.82 |
$51.69 |
$5.48 |
$6.01 |
$6.30 |
$6.61 |
$6.59 |
$6.97 |
| Total Capital |
|
13,032 |
13,206 |
13,006 |
13,523 |
13,456 |
13,790 |
13,995 |
14,346 |
14,677 |
14,629 |
14,319 |
| Total Debt |
|
4,984 |
4,984 |
4,983 |
4,983 |
4,984 |
4,982 |
4,484 |
4,485 |
4,484 |
4,484 |
3,734 |
| Total Long-Term Debt |
|
4,980 |
4,980 |
4,478 |
4,479 |
4,479 |
4,478 |
3,730 |
3,730 |
3,730 |
3,730 |
3,730 |
| Net Debt |
|
-172 |
-654 |
-689 |
-865 |
-1,084 |
-683 |
-966 |
-1,906 |
-2,209 |
-1,697 |
-1,016 |
| Capital Expenditures (CapEx) |
|
77 |
115 |
104 |
101 |
111 |
188 |
288 |
172 |
185 |
261 |
332 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3,594 |
3,148 |
2,891 |
3,202 |
2,587 |
3,101 |
3,274 |
2,312 |
2,160 |
2,378 |
3,308 |
| Debt-free Net Working Capital (DFNWC) |
|
8,750 |
8,786 |
8,563 |
9,050 |
8,654 |
8,767 |
8,725 |
8,703 |
8,853 |
8,559 |
8,059 |
| Net Working Capital (NWC) |
|
8,746 |
8,782 |
8,058 |
8,545 |
8,150 |
8,263 |
7,970 |
7,949 |
8,099 |
7,805 |
8,055 |
| Net Nonoperating Expense (NNE) |
|
-2.25 |
-26 |
-32 |
-25 |
-26 |
-13 |
22 |
-37 |
-25 |
-23 |
32 |
| Net Nonoperating Obligations (NNO) |
|
-172 |
-654 |
-689 |
-865 |
-1,084 |
-683 |
-966 |
-1,906 |
-2,209 |
-1,697 |
-1,016 |
| Total Depreciation and Amortization (D&A) |
|
90 |
91 |
90 |
88 |
94 |
96 |
97 |
98 |
102 |
104 |
116 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.69% |
21.99% |
20.30% |
21.48% |
16.59% |
19.13% |
19.11% |
12.54% |
11.03% |
11.57% |
15.26% |
| Debt-free Net Working Capital to Revenue |
|
55.25% |
61.37% |
60.13% |
60.71% |
55.51% |
54.09% |
50.92% |
47.21% |
45.19% |
41.63% |
37.17% |
| Net Working Capital to Revenue |
|
55.23% |
61.34% |
56.59% |
57.33% |
52.27% |
50.97% |
46.51% |
43.12% |
41.34% |
37.96% |
37.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.67 |
$0.73 |
$7.38 |
$7.81 |
$0.86 |
$0.93 |
$1.04 |
$1.34 |
$1.24 |
$1.27 |
$1.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.33B |
1.32B |
130.84M |
131.41M |
1.30B |
1.29B |
1.28B |
1.29B |
1.26B |
1.25B |
1.25B |
| Adjusted Diluted Earnings per Share |
|
$0.67 |
$0.72 |
$7.34 |
$7.78 |
$0.86 |
$0.92 |
$1.03 |
$1.34 |
$1.24 |
$1.26 |
$1.45 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.33B |
1.32B |
131.52M |
132.00M |
1.30B |
1.29B |
1.29B |
1.29B |
1.27B |
1.26B |
1.26B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.34 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.32B |
1.31B |
130.74M |
129.88M |
1.29B |
1.28B |
1.28B |
1.27B |
1.26B |
1.25B |
1.25B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
885 |
928 |
947 |
996 |
1,090 |
1,178 |
1,352 |
1,683 |
1,543 |
1,571 |
1,858 |
| Normalized NOPAT Margin |
|
25.42% |
24.69% |
24.97% |
25.72% |
26.16% |
26.93% |
28.65% |
32.55% |
28.99% |
29.39% |
31.80% |
| Pre Tax Income Margin |
|
29.45% |
28.92% |
28.82% |
29.82% |
31.05% |
30.81% |
32.56% |
34.40% |
34.92% |
34.36% |
34.44% |
| 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 |
|
23.48% |
27.79% |
27.42% |
26.62% |
25.87% |
25.22% |
23.95% |
21.45% |
20.32% |
19.48% |
18.49% |
| Augmented Payout Ratio |
|
92.72% |
112.80% |
119.89% |
100.89% |
99.74% |
96.23% |
77.70% |
85.32% |
78.85% |
86.59% |
91.49% |