| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,212,794,271.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,212,794,271.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.77% |
12.49% |
14.81% |
16.76% |
15.02% |
16.00% |
12.51% |
15.90% |
17.16% |
17.61% |
16.19% |
| EBITDA Growth |
|
3.89% |
21.56% |
26.04% |
22.03% |
16.00% |
27.19% |
11.54% |
18.27% |
10.60% |
19.56% |
52.38% |
| EBIT Growth |
|
16.17% |
530.36% |
69.67% |
44.64% |
38.53% |
75.83% |
21.88% |
42.23% |
13.74% |
29.02% |
100.39% |
| NOPAT Growth |
|
27.41% |
58.12% |
54.16% |
37.36% |
51.09% |
62.83% |
28.19% |
46.11% |
4.58% |
29.84% |
6.07% |
| Net Income Growth |
|
19.97% |
1,596.40% |
78.70% |
44.35% |
40.90% |
99.25% |
23.93% |
45.55% |
7.76% |
29.43% |
82.77% |
| EPS Growth |
|
20.32% |
1,675.00% |
83.33% |
48.33% |
44.77% |
100.47% |
25.19% |
47.34% |
8.70% |
29.55% |
86.36% |
| Operating Cash Flow Growth |
|
257.81% |
274.67% |
1.55% |
-10.37% |
16.50% |
-7.58% |
26.06% |
87.73% |
21.72% |
37.40% |
89.67% |
| Free Cash Flow Firm Growth |
|
139.08% |
174.57% |
390.00% |
293.91% |
11.11% |
-133.00% |
-72.58% |
10.56% |
-34.88% |
272.61% |
-0.51% |
| Invested Capital Growth |
|
0.84% |
-3.71% |
-0.36% |
2.48% |
3.29% |
9.82% |
8.25% |
5.36% |
5.48% |
4.14% |
8.23% |
| Revenue Q/Q Growth |
|
4.33% |
3.41% |
6.09% |
2.02% |
2.78% |
4.29% |
2.89% |
5.09% |
3.89% |
4.70% |
1.65% |
| EBITDA Q/Q Growth |
|
7.38% |
-10.17% |
26.76% |
-0.20% |
2.07% |
-1.50% |
11.16% |
5.83% |
-4.55% |
6.48% |
41.69% |
| EBIT Q/Q Growth |
|
12.43% |
-36.52% |
110.67% |
-3.80% |
7.68% |
-19.42% |
46.03% |
12.26% |
-13.89% |
-8.60% |
126.81% |
| NOPAT Q/Q Growth |
|
4.03% |
-27.43% |
92.15% |
-5.32% |
14.43% |
-21.79% |
51.28% |
7.92% |
-18.10% |
-2.90% |
23.58% |
| Net Income Q/Q Growth |
|
12.76% |
-44.09% |
148.68% |
-7.93% |
10.07% |
-20.94% |
54.68% |
8.13% |
-18.51% |
-5.04% |
118.43% |
| EPS Q/Q Growth |
|
13.37% |
-42.90% |
147.89% |
-7.58% |
10.66% |
-20.93% |
54.80% |
8.77% |
-18.36% |
-90.29% |
115.79% |
| Operating Cash Flow Q/Q Growth |
|
38.33% |
-16.53% |
33.04% |
-41.66% |
79.81% |
-33.79% |
81.48% |
-13.12% |
16.59% |
-25.26% |
150.53% |
| Free Cash Flow Firm Q/Q Growth |
|
276.87% |
59.10% |
6.52% |
-38.33% |
6.30% |
-147.25% |
188.51% |
148.68% |
-37.39% |
25.25% |
-48.99% |
| Invested Capital Q/Q Growth |
|
-0.64% |
-1.92% |
1.22% |
3.89% |
0.14% |
4.29% |
-0.22% |
1.11% |
0.25% |
2.97% |
3.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.27% |
39.91% |
46.89% |
45.87% |
47.89% |
43.71% |
50.08% |
51.93% |
46.45% |
45.87% |
51.93% |
| EBITDA Margin |
|
67.30% |
58.46% |
69.86% |
68.34% |
67.87% |
64.10% |
69.25% |
69.74% |
64.07% |
65.16% |
90.82% |
| Operating Margin |
|
22.44% |
16.94% |
28.09% |
27.23% |
29.61% |
22.18% |
31.75% |
34.07% |
28.22% |
24.54% |
32.30% |
| EBIT Margin |
|
24.41% |
14.98% |
29.75% |
28.05% |
29.39% |
22.71% |
32.23% |
34.43% |
28.54% |
24.91% |
55.59% |
| Profit (Net Income) Margin |
|
19.64% |
10.62% |
24.89% |
22.46% |
24.06% |
18.24% |
27.42% |
28.21% |
22.13% |
20.07% |
43.13% |
| Tax Burden Percent |
|
87.87% |
81.68% |
89.20% |
85.42% |
87.44% |
87.55% |
89.94% |
86.06% |
81.91% |
87.38% |
80.69% |
| Interest Burden Percent |
|
91.58% |
86.76% |
93.78% |
93.74% |
93.60% |
91.72% |
94.58% |
95.21% |
94.66% |
92.19% |
96.15% |
| Effective Tax Rate |
|
12.13% |
18.32% |
10.80% |
14.58% |
12.56% |
12.45% |
10.06% |
13.94% |
18.09% |
12.62% |
19.31% |
| Return on Invested Capital (ROIC) |
|
22.71% |
16.35% |
30.84% |
29.04% |
33.55% |
25.79% |
38.88% |
40.44% |
33.11% |
30.87% |
38.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.62% |
12.73% |
30.60% |
27.89% |
30.81% |
23.98% |
37.12% |
38.61% |
31.20% |
27.97% |
86.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.54% |
4.83% |
9.62% |
8.20% |
9.07% |
7.09% |
11.13% |
10.98% |
7.62% |
6.21% |
13.63% |
| Return on Equity (ROE) |
|
30.25% |
21.18% |
40.46% |
37.24% |
42.62% |
32.88% |
50.01% |
51.43% |
40.73% |
37.08% |
51.90% |
| Cash Return on Invested Capital (CROIC) |
|
17.93% |
25.02% |
24.64% |
23.33% |
25.57% |
21.65% |
25.18% |
30.49% |
30.69% |
32.60% |
28.44% |
| Operating Return on Assets (OROA) |
|
16.47% |
10.38% |
21.14% |
20.39% |
21.71% |
17.30% |
25.66% |
28.09% |
23.09% |
20.61% |
46.09% |
| Return on Assets (ROA) |
|
13.25% |
7.36% |
17.69% |
16.32% |
17.77% |
13.90% |
21.83% |
23.02% |
17.90% |
16.60% |
35.76% |
| Return on Common Equity (ROCE) |
|
30.25% |
21.18% |
40.46% |
37.24% |
42.62% |
32.88% |
50.01% |
51.43% |
40.73% |
37.08% |
51.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.47% |
0.00% |
30.12% |
32.08% |
34.25% |
0.00% |
38.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,684 |
1,222 |
2,348 |
2,223 |
2,544 |
1,990 |
3,010 |
3,248 |
2,661 |
2,584 |
3,193 |
| NOPAT Margin |
|
19.71% |
13.84% |
25.06% |
23.26% |
25.89% |
19.42% |
28.55% |
29.32% |
23.12% |
21.44% |
26.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.09% |
3.62% |
0.24% |
1.15% |
2.74% |
1.81% |
1.76% |
1.84% |
1.91% |
2.90% |
-47.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.48% |
- |
- |
- |
4.93% |
7.71% |
8.24% |
6.58% |
6.29% |
7.02% |
| Cost of Revenue to Revenue |
|
57.73% |
60.09% |
53.11% |
54.13% |
52.11% |
56.29% |
49.92% |
48.07% |
53.55% |
54.13% |
48.07% |
| SG&A Expenses to Revenue |
|
5.60% |
4.97% |
4.31% |
4.47% |
4.25% |
4.43% |
4.00% |
3.98% |
3.98% |
4.71% |
4.92% |
| R&D to Revenue |
|
7.69% |
7.62% |
7.50% |
7.44% |
7.48% |
7.58% |
7.80% |
7.44% |
7.42% |
7.39% |
7.83% |
| Operating Expenses to Revenue |
|
19.84% |
22.97% |
18.79% |
18.65% |
18.27% |
21.53% |
18.33% |
17.86% |
18.23% |
21.34% |
19.63% |
| Earnings before Interest and Taxes (EBIT) |
|
2,085 |
1,323 |
2,788 |
2,682 |
2,888 |
2,327 |
3,398 |
3,814 |
3,285 |
3,002 |
6,809 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,749 |
5,164 |
6,546 |
6,533 |
6,668 |
6,568 |
7,301 |
7,726 |
7,375 |
7,852 |
11,126 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.57 |
10.35 |
12.44 |
13.15 |
13.40 |
15.40 |
16.60 |
22.85 |
19.63 |
14.93 |
13.04 |
| Price to Tangible Book Value (P/TBV) |
|
7.57 |
10.35 |
12.44 |
13.15 |
13.40 |
15.40 |
16.60 |
22.85 |
19.63 |
14.93 |
13.04 |
| Price to Revenue (P/Rev) |
|
5.11 |
6.32 |
7.61 |
8.01 |
8.10 |
9.77 |
9.93 |
13.67 |
11.74 |
8.79 |
8.66 |
| Price to Earnings (P/E) |
|
36.98 |
39.40 |
41.31 |
40.99 |
39.12 |
43.73 |
43.03 |
55.63 |
48.84 |
36.18 |
30.36 |
| 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 |
|
2.70% |
2.54% |
2.42% |
2.44% |
2.56% |
2.29% |
2.32% |
1.80% |
2.05% |
2.76% |
3.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.09 |
7.88 |
9.63 |
10.13 |
10.56 |
12.59 |
13.22 |
18.58 |
16.55 |
12.58 |
12.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.31 |
6.54 |
7.81 |
8.21 |
8.28 |
9.92 |
10.09 |
13.82 |
11.86 |
8.91 |
8.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.46 |
10.28 |
11.96 |
12.43 |
12.49 |
14.71 |
14.98 |
20.38 |
17.76 |
13.31 |
11.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
30.00 |
31.93 |
33.89 |
33.59 |
32.14 |
36.22 |
35.91 |
46.36 |
40.13 |
29.83 |
24.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.57 |
36.38 |
39.58 |
39.78 |
37.25 |
42.50 |
41.52 |
53.38 |
47.17 |
35.01 |
35.15 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.70 |
30.31 |
37.33 |
41.65 |
41.56 |
52.57 |
51.09 |
63.51 |
53.75 |
39.68 |
32.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
34.10 |
30.89 |
39.01 |
43.96 |
41.95 |
60.87 |
54.59 |
62.52 |
55.37 |
39.37 |
44.92 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.71 |
0.66 |
0.63 |
0.70 |
0.63 |
0.63 |
0.58 |
0.56 |
0.54 |
0.46 |
| Long-Term Debt to Equity |
|
0.63 |
0.69 |
0.62 |
0.55 |
0.62 |
0.56 |
0.58 |
0.58 |
0.56 |
0.51 |
0.43 |
| Financial Leverage |
|
0.33 |
0.38 |
0.31 |
0.29 |
0.29 |
0.30 |
0.30 |
0.28 |
0.24 |
0.22 |
0.16 |
| Leverage Ratio |
|
2.28 |
2.35 |
2.28 |
2.22 |
2.27 |
2.26 |
2.22 |
2.17 |
2.20 |
2.13 |
2.05 |
| Compound Leverage Factor |
|
2.08 |
2.04 |
2.13 |
2.08 |
2.13 |
2.07 |
2.10 |
2.07 |
2.09 |
1.96 |
1.97 |
| Debt to Total Capital |
|
39.28% |
41.40% |
39.61% |
38.73% |
41.29% |
38.64% |
38.46% |
36.68% |
35.78% |
35.21% |
31.57% |
| Short-Term Debt to Total Capital |
|
1.10% |
1.14% |
2.26% |
4.99% |
4.70% |
4.43% |
2.58% |
0.00% |
0.00% |
2.43% |
2.20% |
| Long-Term Debt to Total Capital |
|
38.18% |
40.26% |
37.36% |
33.75% |
36.59% |
34.22% |
35.88% |
36.68% |
35.78% |
32.78% |
29.37% |
| 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 |
|
60.72% |
58.60% |
60.39% |
61.27% |
58.71% |
61.36% |
61.54% |
63.32% |
64.22% |
64.79% |
68.43% |
| Debt to EBITDA |
|
0.70 |
0.68 |
0.61 |
0.58 |
0.64 |
0.59 |
0.55 |
0.51 |
0.50 |
0.48 |
0.42 |
| Net Debt to EBITDA |
|
0.31 |
0.35 |
0.31 |
0.31 |
0.27 |
0.23 |
0.25 |
0.21 |
0.18 |
0.18 |
0.06 |
| Long-Term Debt to EBITDA |
|
0.68 |
0.66 |
0.58 |
0.51 |
0.57 |
0.52 |
0.52 |
0.51 |
0.50 |
0.45 |
0.39 |
| Debt to NOPAT |
|
2.68 |
2.40 |
2.03 |
1.87 |
1.91 |
1.71 |
1.54 |
1.34 |
1.33 |
1.26 |
1.24 |
| Net Debt to NOPAT |
|
1.21 |
1.22 |
1.01 |
0.98 |
0.81 |
0.66 |
0.68 |
0.56 |
0.47 |
0.47 |
0.18 |
| Long-Term Debt to NOPAT |
|
2.61 |
2.33 |
1.92 |
1.63 |
1.70 |
1.52 |
1.43 |
1.34 |
1.33 |
1.17 |
1.15 |
| Altman Z-Score |
|
5.14 |
6.00 |
7.44 |
8.15 |
7.90 |
9.65 |
10.48 |
14.23 |
12.62 |
10.32 |
10.47 |
| 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 |
|
1.29 |
1.12 |
1.07 |
0.95 |
1.13 |
1.22 |
1.20 |
1.34 |
1.33 |
1.19 |
1.41 |
| Quick Ratio |
|
0.94 |
0.81 |
0.76 |
0.66 |
0.86 |
0.89 |
0.86 |
0.94 |
0.96 |
0.83 |
1.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,446 |
2,300 |
2,450 |
1,511 |
1,607 |
-759 |
672 |
1,671 |
1,046 |
1,310 |
668 |
| Operating Cash Flow to CapEx |
|
1,917.00% |
2,037.21% |
2,922.21% |
1,648.87% |
1,829.61% |
968.59% |
2,174.36% |
1,554.48% |
1,715.15% |
882.30% |
2,697.30% |
| Free Cash Flow to Firm to Interest Expense |
|
8.24 |
13.13 |
14.14 |
9.00 |
8.69 |
-3.94 |
3.65 |
9.15 |
5.97 |
5.59 |
2.55 |
| Operating Cash Flow to Interest Expense |
|
11.35 |
9.49 |
12.77 |
7.68 |
12.56 |
7.98 |
15.14 |
13.27 |
16.12 |
9.01 |
20.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.76 |
9.03 |
12.33 |
7.22 |
11.87 |
7.16 |
14.45 |
12.41 |
15.18 |
7.99 |
19.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.69 |
0.71 |
0.73 |
0.74 |
0.76 |
0.80 |
0.82 |
0.81 |
0.83 |
0.83 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
22.81 |
23.34 |
23.97 |
24.34 |
24.51 |
25.28 |
25.54 |
25.62 |
25.47 |
25.11 |
24.73 |
| Accounts Payable Turnover |
|
36.20 |
27.79 |
33.17 |
33.59 |
34.99 |
25.54 |
34.91 |
34.88 |
31.38 |
25.85 |
31.67 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
10.08 |
13.13 |
11.01 |
10.87 |
10.43 |
14.29 |
10.46 |
10.46 |
11.63 |
14.12 |
11.52 |
| Cash Conversion Cycle (CCC) |
|
-10.08 |
-13.13 |
-11.01 |
-10.87 |
-10.43 |
-14.29 |
-10.46 |
-10.46 |
-11.63 |
-14.12 |
-11.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28,541 |
27,994 |
28,336 |
29,437 |
29,478 |
30,743 |
30,674 |
31,015 |
31,093 |
32,016 |
33,198 |
| Invested Capital Turnover |
|
1.15 |
1.18 |
1.23 |
1.25 |
1.30 |
1.33 |
1.36 |
1.38 |
1.43 |
1.44 |
1.47 |
| Increase / (Decrease) in Invested Capital |
|
238 |
-1,078 |
-102 |
712 |
938 |
2,749 |
2,338 |
1,578 |
1,615 |
1,273 |
2,524 |
| Enterprise Value (EV) |
|
173,765 |
220,503 |
272,786 |
298,174 |
311,151 |
387,001 |
405,542 |
576,108 |
514,591 |
402,692 |
408,033 |
| Market Capitalization |
|
167,332 |
213,097 |
265,816 |
290,850 |
304,394 |
381,002 |
398,896 |
570,045 |
509,453 |
397,291 |
405,961 |
| Book Value per Share |
|
$49.89 |
$47.04 |
$49.45 |
$51.31 |
$52.94 |
$57.89 |
$56.17 |
$58.62 |
$61.08 |
$62.81 |
$7.37 |
| Tangible Book Value per Share |
|
$49.89 |
$47.04 |
$49.45 |
$51.31 |
$52.94 |
$57.89 |
$56.17 |
$58.62 |
$61.08 |
$62.81 |
$7.37 |
| Total Capital |
|
36,408 |
35,132 |
35,381 |
36,093 |
38,702 |
40,326 |
39,045 |
39,405 |
40,417 |
41,078 |
45,487 |
| Total Debt |
|
14,300 |
14,543 |
14,016 |
13,980 |
15,981 |
15,583 |
15,017 |
14,453 |
14,463 |
14,463 |
14,361 |
| Total Long-Term Debt |
|
13,901 |
14,143 |
13,217 |
12,180 |
14,161 |
13,798 |
14,011 |
14,453 |
14,463 |
13,464 |
13,361 |
| Net Debt |
|
6,433 |
7,405 |
6,970 |
7,324 |
6,757 |
5,999 |
6,646 |
6,063 |
5,139 |
5,400 |
2,072 |
| Capital Expenditures (CapEx) |
|
104 |
82 |
76 |
78 |
127 |
159 |
128 |
156 |
165 |
239 |
196 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5,027 |
-5,681 |
-5,615 |
-5,380 |
-5,982 |
-5,454 |
-5,386 |
-5,340 |
-6,093 |
-6,024 |
-6,350 |
| Debt-free Net Working Capital (DFNWC) |
|
2,840 |
1,457 |
1,431 |
1,276 |
3,242 |
4,129 |
2,985 |
3,051 |
3,231 |
3,038 |
5,939 |
| Net Working Capital (NWC) |
|
2,441 |
1,057 |
632 |
-524 |
1,422 |
2,345 |
1,979 |
3,051 |
3,231 |
2,039 |
4,939 |
| Net Nonoperating Expense (NNE) |
|
6.45 |
284 |
16 |
76 |
181 |
121 |
120 |
123 |
114 |
165 |
-2,090 |
| Net Nonoperating Obligations (NNO) |
|
6,433 |
7,405 |
6,970 |
7,324 |
6,757 |
5,999 |
6,646 |
6,063 |
5,139 |
5,400 |
2,072 |
| Total Depreciation and Amortization (D&A) |
|
3,664 |
3,841 |
3,758 |
3,851 |
3,780 |
4,241 |
3,903 |
3,912 |
4,090 |
4,850 |
4,316 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.35% |
-16.84% |
-16.07% |
-14.82% |
-15.91% |
-13.99% |
-13.41% |
-12.81% |
-14.05% |
-13.33% |
-13.54% |
| Debt-free Net Working Capital to Revenue |
|
8.67% |
4.32% |
4.10% |
3.51% |
8.63% |
10.59% |
7.43% |
7.32% |
7.45% |
6.72% |
12.66% |
| Net Working Capital to Revenue |
|
7.45% |
3.14% |
1.81% |
-1.44% |
3.78% |
6.01% |
4.93% |
7.32% |
7.45% |
4.51% |
10.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.80 |
$2.17 |
$5.40 |
$4.99 |
$5.52 |
$4.37 |
$6.76 |
$7.35 |
$6.00 |
$0.57 |
$1.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
441.54M |
441.57M |
432.09M |
430.07M |
428.24M |
429.52M |
427.27M |
425.21M |
424.46M |
4.25B |
4.22B |
| Adjusted Diluted Earnings per Share |
|
$3.73 |
$2.13 |
$5.28 |
$4.88 |
$5.40 |
$4.27 |
$6.61 |
$7.19 |
$5.87 |
$0.57 |
$1.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
450.01M |
449.50M |
441.65M |
439.74M |
437.90M |
439.26M |
436.96M |
434.88M |
434.04M |
4.34B |
4.30B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.57 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
437.68M |
432.76M |
430.96M |
429.16M |
427.46M |
427.76M |
425.68M |
424.93M |
423.73M |
4.22B |
4.21B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,684 |
1,222 |
2,348 |
2,223 |
2,544 |
1,990 |
3,010 |
3,248 |
2,661 |
2,584 |
3,193 |
| Normalized NOPAT Margin |
|
19.71% |
13.84% |
25.06% |
23.26% |
25.89% |
19.42% |
28.55% |
29.32% |
23.12% |
21.44% |
26.06% |
| Pre Tax Income Margin |
|
22.35% |
13.00% |
27.90% |
26.30% |
27.51% |
20.83% |
30.48% |
32.78% |
27.01% |
22.97% |
53.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.87 |
7.55 |
16.09 |
15.96 |
15.62 |
12.08 |
18.45 |
20.88 |
18.74 |
12.81 |
25.98 |
| NOPAT to Interest Expense |
|
9.59 |
6.97 |
13.55 |
13.24 |
13.76 |
10.33 |
16.34 |
17.79 |
15.18 |
11.02 |
12.18 |
| EBIT Less CapEx to Interest Expense |
|
11.28 |
7.09 |
15.65 |
15.50 |
14.94 |
11.26 |
17.75 |
20.03 |
17.80 |
11.79 |
25.23 |
| NOPAT Less CapEx to Interest Expense |
|
9.00 |
6.51 |
13.11 |
12.77 |
13.08 |
9.51 |
15.65 |
16.93 |
14.24 |
10.00 |
11.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
78.34% |
111.79% |
118.81% |
121.22% |
100.25% |
71.90% |
84.15% |
76.64% |
76.80% |
83.12% |
51.31% |