Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.77% |
-2.59% |
5.94% |
14.28% |
14.03% |
13.65% |
17.53% |
17.96% |
6.88% |
15.67% |
14.93% |
EBITDA Growth |
|
-25.94% |
31.87% |
19.89% |
20.83% |
18.48% |
18.89% |
25.76% |
18.59% |
5.09% |
26.07% |
21.30% |
EBIT Growth |
|
-33.48% |
38.54% |
16.62% |
21.98% |
19.78% |
21.40% |
34.06% |
17.74% |
6.68% |
20.69% |
14.70% |
NOPAT Growth |
|
-45.68% |
74.60% |
18.44% |
-35.63% |
142.25% |
14.59% |
36.26% |
20.25% |
-1.00% |
24.76% |
18.31% |
Net Income Growth |
|
-44.76% |
68.45% |
24.10% |
-34.99% |
136.80% |
12.85% |
38.37% |
18.72% |
-0.52% |
21.80% |
15.54% |
EPS Growth |
|
-43.73% |
72.97% |
26.95% |
-34.46% |
137.56% |
13.83% |
39.76% |
19.88% |
0.31% |
21.90% |
15.59% |
Operating Cash Flow Growth |
|
-8.72% |
12.33% |
18.55% |
11.08% |
18.92% |
16.27% |
26.48% |
16.02% |
-1.63% |
35.36% |
14.86% |
Free Cash Flow Firm Growth |
|
4.29% |
49.78% |
-132.32% |
428.49% |
-13.19% |
68.04% |
-3.85% |
-18.10% |
39.53% |
-118.52% |
824.88% |
Invested Capital Growth |
|
-43.94% |
-73.71% |
1,853.05% |
-33.16% |
63.07% |
10.78% |
51.44% |
64.03% |
26.41% |
73.80% |
20.31% |
Revenue Q/Q Growth |
|
-1.27% |
4.91% |
-0.87% |
4.23% |
2.97% |
3.11% |
5.08% |
2.97% |
2.08% |
3.61% |
4.34% |
EBITDA Q/Q Growth |
|
-25.97% |
54.71% |
-2.14% |
6.60% |
4.38% |
2.18% |
7.57% |
1.78% |
4.18% |
4.02% |
6.90% |
EBIT Q/Q Growth |
|
-31.05% |
75.03% |
-4.10% |
8.06% |
4.59% |
1.58% |
9.19% |
1.31% |
4.98% |
2.40% |
4.54% |
NOPAT Q/Q Growth |
|
-39.85% |
94.01% |
4.78% |
5.36% |
12.74% |
-3.96% |
9.05% |
0.83% |
4.24% |
3.34% |
6.08% |
Net Income Q/Q Growth |
|
-39.04% |
95.96% |
4.97% |
5.10% |
12.35% |
-4.29% |
9.38% |
0.39% |
4.84% |
2.27% |
5.38% |
EPS Q/Q Growth |
|
-38.59% |
93.94% |
5.52% |
6.50% |
11.95% |
-3.84% |
9.52% |
0.73% |
4.76% |
2.25% |
5.49% |
Operating Cash Flow Q/Q Growth |
|
-9.01% |
5.09% |
6.87% |
0.95% |
9.87% |
4.41% |
5.55% |
2.20% |
4.96% |
7.65% |
4.17% |
Free Cash Flow Firm Q/Q Growth |
|
41.32% |
23.46% |
-210.02% |
94.39% |
10.58% |
2.45% |
12.41% |
-2.39% |
7.50% |
-0.45% |
8.69% |
Invested Capital Q/Q Growth |
|
-53.27% |
-58.76% |
71.60% |
9.48% |
12.07% |
3.22% |
3.33% |
3.38% |
2.53% |
2.77% |
2.80% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
64.70% |
64.04% |
64.52% |
65.25% |
65.90% |
67.78% |
68.93% |
68.40% |
68.92% |
69.76% |
68.82% |
EBITDA Margin |
|
26.14% |
35.39% |
40.05% |
42.35% |
44.00% |
46.03% |
49.25% |
49.52% |
48.69% |
53.07% |
56.01% |
Operating Margin |
|
19.41% |
28.61% |
30.06% |
31.77% |
34.14% |
37.03% |
41.59% |
42.06% |
41.77% |
44.64% |
45.62% |
EBIT Margin |
|
19.78% |
28.13% |
30.96% |
33.05% |
34.72% |
37.08% |
42.30% |
42.22% |
42.14% |
43.97% |
43.88% |
Profit (Net Income) Margin |
|
13.03% |
22.53% |
26.39% |
15.02% |
31.18% |
30.96% |
36.45% |
36.69% |
34.15% |
35.96% |
36.15% |
Tax Burden Percent |
|
65.88% |
80.11% |
85.24% |
45.43% |
89.82% |
83.49% |
86.17% |
86.89% |
81.02% |
81.77% |
82.37% |
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 |
|
34.12% |
19.89% |
14.76% |
54.57% |
10.18% |
16.51% |
13.83% |
13.11% |
18.98% |
18.23% |
17.63% |
Return on Invested Capital (ROIC) |
|
126.49% |
486.79% |
134.88% |
54.71% |
125.75% |
110.30% |
113.73% |
86.00% |
60.53% |
49.40% |
41.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
126.19% |
487.28% |
133.67% |
53.56% |
124.69% |
110.20% |
112.40% |
85.58% |
59.59% |
51.79% |
49.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
-112.13% |
-459.78% |
-102.96% |
-35.26% |
-83.34% |
-70.16% |
-66.65% |
-38.85% |
-21.70% |
-12.27% |
-8.51% |
Return on Equity (ROE) |
|
14.36% |
27.01% |
31.92% |
19.45% |
42.41% |
40.14% |
47.08% |
47.15% |
38.82% |
37.13% |
33.28% |
Cash Return on Invested Capital (CROIC) |
|
182.80% |
603.51% |
-45.64% |
94.46% |
77.80% |
100.07% |
72.81% |
37.50% |
37.20% |
-4.51% |
23.36% |
Operating Return on Assets (OROA) |
|
10.67% |
13.94% |
13.48% |
14.33% |
16.02% |
18.04% |
22.39% |
23.97% |
22.99% |
23.33% |
21.86% |
Return on Assets (ROA) |
|
7.03% |
11.16% |
11.49% |
6.51% |
14.39% |
15.07% |
19.30% |
20.82% |
18.63% |
19.07% |
18.00% |
Return on Common Equity (ROCE) |
|
14.36% |
27.01% |
31.92% |
19.45% |
42.41% |
40.14% |
47.08% |
47.15% |
38.82% |
37.13% |
33.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.23% |
28.53% |
29.06% |
20.03% |
38.35% |
37.43% |
43.15% |
43.68% |
35.09% |
32.83% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
11,965 |
20,891 |
24,742 |
15,928 |
38,585 |
44,217 |
60,249 |
72,449 |
71,723 |
89,482 |
105,869 |
NOPAT Margin |
|
12.79% |
22.92% |
25.62% |
14.43% |
30.66% |
30.92% |
35.84% |
36.54% |
33.85% |
36.51% |
37.58% |
Net Nonoperating Expense Percent (NNEP) |
|
0.30% |
-0.49% |
1.21% |
1.15% |
1.06% |
0.09% |
1.32% |
0.41% |
0.94% |
-2.39% |
-7.67% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
27.38% |
Cost of Revenue to Revenue |
|
35.30% |
35.96% |
35.48% |
34.75% |
34.10% |
32.22% |
31.07% |
31.60% |
31.08% |
30.24% |
31.18% |
SG&A Expenses to Revenue |
|
4.93% |
5.01% |
4.64% |
4.31% |
3.88% |
3.57% |
3.04% |
2.98% |
3.57% |
3.10% |
2.56% |
R&D to Revenue |
|
12.87% |
13.15% |
13.50% |
13.34% |
13.41% |
13.47% |
12.32% |
12.36% |
12.83% |
12.04% |
11.53% |
Operating Expenses to Revenue |
|
45.29% |
35.43% |
34.47% |
33.48% |
31.77% |
30.75% |
27.33% |
26.35% |
27.15% |
25.12% |
23.20% |
Earnings before Interest and Taxes (EBIT) |
|
18,507 |
25,639 |
29,901 |
36,474 |
43,688 |
53,036 |
71,102 |
83,716 |
89,311 |
107,787 |
123,627 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24,464 |
32,261 |
38,679 |
46,735 |
55,370 |
65,832 |
82,788 |
98,176 |
103,172 |
130,074 |
157,780 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.89 |
5.01 |
5.57 |
8.58 |
9.55 |
12.57 |
13.98 |
11.31 |
12.16 |
12.35 |
10.76 |
Price to Tangible Book Value (P/TBV) |
|
5.34 |
7.16 |
11.51 |
18.21 |
18.59 |
21.90 |
23.50 |
21.48 |
19.45 |
27.26 |
18.36 |
Price to Revenue (P/Rev) |
|
3.33 |
3.96 |
5.06 |
6.43 |
7.77 |
10.40 |
11.81 |
9.50 |
11.83 |
13.53 |
13.12 |
Price to Earnings (P/E) |
|
25.55 |
17.55 |
19.18 |
42.83 |
24.90 |
33.59 |
32.40 |
25.91 |
34.66 |
37.62 |
36.31 |
Dividend Yield |
|
3.14% |
3.03% |
2.42% |
1.79% |
1.41% |
1.01% |
0.83% |
0.96% |
0.79% |
0.66% |
0.65% |
Earnings Yield |
|
3.91% |
5.70% |
5.21% |
2.33% |
4.02% |
2.98% |
3.09% |
3.86% |
2.89% |
2.66% |
2.75% |
Enterprise Value to Invested Capital (EV/IC) |
|
35.05 |
162.48 |
12.50 |
27.88 |
24.00 |
33.49 |
29.88 |
17.41 |
18.40 |
14.25 |
13.12 |
Enterprise Value to Revenue (EV/Rev) |
|
2.55 |
3.19 |
4.52 |
5.89 |
7.25 |
9.87 |
11.35 |
9.19 |
11.49 |
13.37 |
12.89 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.74 |
9.00 |
11.28 |
13.92 |
16.49 |
21.44 |
23.04 |
18.56 |
23.59 |
25.20 |
23.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.87 |
11.32 |
14.59 |
17.83 |
20.90 |
26.61 |
26.82 |
21.77 |
27.25 |
30.41 |
29.36 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.91 |
13.90 |
17.63 |
40.83 |
23.66 |
31.91 |
31.65 |
25.15 |
33.94 |
36.63 |
34.29 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.03 |
8.71 |
11.04 |
14.82 |
17.49 |
23.26 |
24.85 |
20.47 |
27.79 |
27.65 |
26.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.78 |
11.21 |
0.00 |
23.65 |
38.24 |
35.17 |
49.44 |
57.69 |
55.22 |
0.00 |
61.35 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.44 |
0.74 |
0.98 |
0.92 |
0.71 |
0.54 |
0.41 |
0.30 |
0.23 |
0.19 |
0.13 |
Long-Term Debt to Equity |
|
0.35 |
0.56 |
0.87 |
0.87 |
0.65 |
0.50 |
0.35 |
0.28 |
0.20 |
0.16 |
0.12 |
Financial Leverage |
|
-0.89 |
-0.94 |
-0.77 |
-0.66 |
-0.67 |
-0.64 |
-0.59 |
-0.45 |
-0.36 |
-0.24 |
-0.17 |
Leverage Ratio |
|
2.04 |
2.42 |
2.78 |
2.99 |
2.95 |
2.66 |
2.44 |
2.26 |
2.08 |
1.95 |
1.85 |
Compound Leverage Factor |
|
2.04 |
2.42 |
2.78 |
2.99 |
2.95 |
2.66 |
2.44 |
2.26 |
2.08 |
1.95 |
1.85 |
Debt to Total Capital |
|
30.59% |
42.61% |
49.56% |
47.96% |
41.36% |
34.87% |
29.05% |
23.01% |
18.64% |
16.13% |
11.16% |
Short-Term Debt to Total Capital |
|
6.49% |
10.29% |
5.82% |
2.52% |
3.16% |
2.06% |
4.03% |
1.27% |
2.07% |
2.79% |
0.78% |
Long-Term Debt to Total Capital |
|
24.10% |
32.33% |
43.74% |
45.45% |
38.20% |
32.80% |
25.02% |
21.74% |
16.57% |
13.34% |
10.39% |
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 |
|
69.41% |
57.39% |
50.44% |
52.04% |
58.64% |
65.13% |
70.95% |
76.99% |
81.36% |
83.87% |
88.84% |
Debt to EBITDA |
|
1.44 |
1.66 |
2.23 |
1.63 |
1.30 |
0.96 |
0.70 |
0.51 |
0.46 |
0.40 |
0.27 |
Net Debt to EBITDA |
|
-3.00 |
-2.18 |
-1.37 |
-1.27 |
-1.16 |
-1.16 |
-0.94 |
-0.63 |
-0.72 |
-0.30 |
-0.42 |
Long-Term Debt to EBITDA |
|
1.14 |
1.26 |
1.97 |
1.55 |
1.20 |
0.91 |
0.60 |
0.48 |
0.41 |
0.33 |
0.25 |
Debt to NOPAT |
|
2.95 |
2.56 |
3.48 |
4.79 |
1.87 |
1.43 |
0.97 |
0.69 |
0.66 |
0.58 |
0.41 |
Net Debt to NOPAT |
|
-6.13 |
-3.36 |
-2.13 |
-3.73 |
-1.67 |
-1.72 |
-1.30 |
-0.85 |
-1.03 |
-0.43 |
-0.63 |
Long-Term Debt to NOPAT |
|
2.32 |
1.94 |
3.07 |
4.54 |
1.73 |
1.35 |
0.83 |
0.65 |
0.59 |
0.48 |
0.38 |
Altman Z-Score |
|
3.44 |
3.20 |
3.20 |
3.90 |
4.69 |
6.53 |
8.00 |
7.57 |
9.18 |
9.89 |
9.80 |
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 |
|
2.47 |
2.35 |
2.92 |
2.90 |
2.53 |
2.52 |
2.08 |
1.78 |
1.77 |
1.28 |
1.35 |
Quick Ratio |
|
2.31 |
2.22 |
2.79 |
2.74 |
2.35 |
2.33 |
1.90 |
1.57 |
1.54 |
1.06 |
1.16 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
17,292 |
25,900 |
-8,372 |
27,501 |
23,873 |
40,118 |
38,572 |
31,590 |
44,079 |
-8,163 |
59,173 |
Operating Cash Flow to CapEx |
|
499.13% |
399.44% |
486.00% |
377.27% |
374.76% |
392.95% |
372.13% |
372.75% |
311.60% |
266.54% |
210.94% |
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 |
|
0.54 |
0.50 |
0.44 |
0.43 |
0.46 |
0.49 |
0.53 |
0.57 |
0.55 |
0.53 |
0.50 |
Accounts Receivable Turnover |
|
5.00 |
5.04 |
4.74 |
4.51 |
4.49 |
4.65 |
4.80 |
4.82 |
4.56 |
4.64 |
4.44 |
Inventory Turnover |
|
11.88 |
12.72 |
15.46 |
15.84 |
18.16 |
23.28 |
23.06 |
19.65 |
21.10 |
39.57 |
80.43 |
Fixed Asset Turnover |
|
6.75 |
5.51 |
4.59 |
4.15 |
3.82 |
3.55 |
3.24 |
2.96 |
2.49 |
2.12 |
1.65 |
Accounts Payable Turnover |
|
4.71 |
4.86 |
4.80 |
4.79 |
4.77 |
4.21 |
3.77 |
3.67 |
3.55 |
3.70 |
3.53 |
Days Sales Outstanding (DSO) |
|
73.04 |
72.45 |
76.93 |
80.88 |
81.22 |
78.52 |
76.06 |
75.76 |
80.05 |
78.63 |
82.16 |
Days Inventory Outstanding (DIO) |
|
30.72 |
28.69 |
23.61 |
23.05 |
20.10 |
15.68 |
15.83 |
18.58 |
17.30 |
9.22 |
4.54 |
Days Payable Outstanding (DPO) |
|
77.46 |
75.10 |
76.11 |
76.17 |
76.55 |
86.79 |
96.76 |
99.52 |
102.79 |
98.72 |
103.31 |
Cash Conversion Cycle (CCC) |
|
26.30 |
26.04 |
24.43 |
27.76 |
24.76 |
7.41 |
-4.87 |
-5.18 |
-5.44 |
-10.87 |
-16.61 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,796 |
1,787 |
34,901 |
23,328 |
38,040 |
42,139 |
63,816 |
104,675 |
132,319 |
229,964 |
276,660 |
Invested Capital Turnover |
|
9.89 |
21.24 |
5.26 |
7.58 |
4.10 |
3.57 |
3.17 |
2.35 |
1.79 |
1.35 |
1.11 |
Increase / (Decrease) in Invested Capital |
|
-5,327 |
-5,009 |
33,114 |
-11,573 |
14,712 |
4,099 |
21,677 |
40,859 |
27,644 |
97,645 |
46,696 |
Enterprise Value (EV) |
|
238,211 |
290,343 |
436,168 |
650,343 |
912,928 |
1,411,110 |
1,907,095 |
1,822,421 |
2,434,003 |
3,277,379 |
3,630,203 |
Market Capitalization |
|
311,498 |
360,553 |
488,978 |
709,733 |
977,218 |
1,487,275 |
1,985,267 |
1,884,288 |
2,507,907 |
3,315,892 |
3,697,022 |
Book Value per Share |
|
$9.90 |
$9.16 |
$11.36 |
$10.77 |
$13.35 |
$15.60 |
$18.85 |
$22.27 |
$27.74 |
$36.12 |
$46.21 |
Tangible Book Value per Share |
|
$7.21 |
$6.41 |
$5.50 |
$5.07 |
$6.86 |
$8.96 |
$11.22 |
$11.73 |
$17.35 |
$16.37 |
$27.09 |
Total Capital |
|
115,375 |
125,458 |
173,905 |
158,958 |
174,508 |
181,631 |
200,134 |
216,323 |
253,460 |
320,107 |
386,630 |
Total Debt |
|
35,292 |
53,461 |
86,194 |
76,240 |
72,178 |
63,327 |
58,146 |
49,781 |
47,237 |
51,630 |
43,151 |
Total Long-Term Debt |
|
27,808 |
40,557 |
76,073 |
72,242 |
66,662 |
59,578 |
50,074 |
47,032 |
41,990 |
42,688 |
40,152 |
Net Debt |
|
-73,287 |
-70,210 |
-52,810 |
-59,390 |
-64,290 |
-76,165 |
-78,172 |
-61,867 |
-73,904 |
-38,513 |
-66,819 |
Capital Expenditures (CapEx) |
|
5,944 |
8,343 |
8,129 |
11,632 |
13,925 |
15,441 |
20,622 |
23,886 |
28,107 |
44,477 |
64,551 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-15,892 |
-20,033 |
-15,909 |
-18,596 |
-22,171 |
-23,173 |
-26,513 |
-27,406 |
-25,907 |
-32,153 |
-41,653 |
Debt-free Net Working Capital (DFNWC) |
|
80,634 |
93,207 |
117,072 |
115,172 |
111,648 |
113,354 |
103,821 |
77,351 |
85,355 |
43,390 |
52,912 |
Net Working Capital (NWC) |
|
73,150 |
80,303 |
106,951 |
111,174 |
106,132 |
109,605 |
95,749 |
74,602 |
80,108 |
34,448 |
49,913 |
Net Nonoperating Expense (NNE) |
|
-228 |
352 |
-747 |
-643 |
-655 |
-64 |
-1,022 |
-289 |
-638 |
1,346 |
4,037 |
Net Nonoperating Obligations (NNO) |
|
-73,287 |
-70,210 |
-52,810 |
-59,390 |
-64,290 |
-76,165 |
-78,172 |
-61,867 |
-73,904 |
-38,513 |
-66,819 |
Total Depreciation and Amortization (D&A) |
|
5,957 |
6,622 |
8,778 |
10,261 |
11,682 |
12,796 |
11,686 |
14,460 |
13,861 |
22,287 |
34,153 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.98% |
-21.98% |
-16.47% |
-16.85% |
-17.62% |
-16.20% |
-15.77% |
-13.82% |
-12.23% |
-13.12% |
-14.79% |
Debt-free Net Working Capital to Revenue |
|
86.17% |
102.25% |
121.23% |
104.36% |
88.72% |
79.26% |
61.77% |
39.01% |
40.28% |
17.70% |
18.78% |
Net Working Capital to Revenue |
|
78.17% |
88.10% |
110.75% |
100.74% |
84.34% |
76.64% |
56.96% |
37.63% |
37.80% |
14.05% |
17.72% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.49 |
$2.12 |
$2.74 |
$2.15 |
$5.11 |
$5.82 |
$8.12 |
$9.70 |
$9.72 |
$11.86 |
$13.70 |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.18B |
7.93B |
7.75B |
7.70B |
7.67B |
7.61B |
7.55B |
7.50B |
7.45B |
7.43B |
7.43B |
Adjusted Diluted Earnings per Share |
|
$1.48 |
$2.10 |
$2.71 |
$2.13 |
$5.06 |
$5.76 |
$8.05 |
$9.65 |
$9.68 |
$11.80 |
$13.64 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.25B |
8.01B |
7.83B |
7.79B |
7.75B |
7.68B |
7.61B |
7.54B |
7.47B |
7.47B |
7.47B |
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 |
|
8.00B |
7.79B |
7.70B |
7.67B |
7.64B |
7.57B |
7.51B |
7.46B |
7.43B |
7.43B |
7.43B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
18,561 |
21,780 |
25,003 |
24,541 |
38,585 |
44,217 |
60,249 |
72,449 |
71,723 |
89,482 |
105,869 |
Normalized NOPAT Margin |
|
19.83% |
23.89% |
25.89% |
22.24% |
30.66% |
30.92% |
35.84% |
36.54% |
33.85% |
36.51% |
37.58% |
Pre Tax Income Margin |
|
19.78% |
28.13% |
30.96% |
33.05% |
34.72% |
37.08% |
42.30% |
42.22% |
42.14% |
43.97% |
43.88% |
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 |
|
81.05% |
53.59% |
46.47% |
76.63% |
35.20% |
34.18% |
26.96% |
24.93% |
27.36% |
24.70% |
23.65% |
Augmented Payout Ratio |
|
199.50% |
131.34% |
92.72% |
141.33% |
85.00% |
86.05% |
71.66% |
69.88% |
58.10% |
44.28% |
41.74% |