| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
24,300,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
24,300,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
205.51% |
265.28% |
262.12% |
122.40% |
93.61% |
77.94% |
69.18% |
55.60% |
62.49% |
73.21% |
85.23% |
| EBITDA Growth |
|
976.61% |
757.55% |
593.26% |
166.67% |
108.74% |
77.48% |
26.88% |
62.71% |
70.33% |
100.37% |
219.28% |
| EBIT Growth |
|
1,654.41% |
1,021.58% |
699.25% |
174.54% |
111.62% |
78.51% |
26.34% |
62.90% |
70.61% |
101.49% |
223.73% |
| NOPAT Growth |
|
1,272.57% |
760.01% |
635.78% |
167.19% |
106.78% |
77.54% |
27.33% |
49.52% |
60.08% |
79.36% |
140.89% |
| Net Income Growth |
|
1,259.26% |
768.88% |
628.39% |
168.25% |
108.90% |
79.81% |
26.17% |
59.18% |
65.26% |
94.47% |
210.63% |
| EPS Growth |
|
1,259.26% |
768.88% |
629.27% |
168.00% |
110.81% |
80.00% |
26.67% |
61.19% |
66.67% |
95.56% |
214.47% |
| Operating Cash Flow Growth |
|
1,770.41% |
411.52% |
427.14% |
128.23% |
140.41% |
44.61% |
78.65% |
6.05% |
34.74% |
117.62% |
83.64% |
| Free Cash Flow Firm Growth |
|
218.77% |
342.14% |
686.15% |
109.77% |
113.95% |
-35.34% |
0.51% |
-25.19% |
-107.65% |
-756.76% |
-646.19% |
| Invested Capital Growth |
|
28.89% |
35.15% |
36.02% |
50.21% |
45.30% |
66.95% |
40.86% |
62.82% |
86.08% |
131.51% |
219.48% |
| Revenue Q/Q Growth |
|
34.15% |
21.98% |
17.83% |
15.34% |
16.78% |
12.11% |
12.03% |
6.08% |
21.96% |
19.51% |
19.80% |
| EBITDA Q/Q Growth |
|
48.44% |
32.99% |
21.97% |
10.75% |
16.19% |
13.08% |
-12.81% |
42.03% |
21.63% |
33.02% |
38.94% |
| EBIT Q/Q Growth |
|
50.91% |
34.04% |
22.42% |
10.87% |
16.32% |
13.07% |
-13.36% |
42.96% |
21.83% |
33.52% |
39.20% |
| NOPAT Q/Q Growth |
|
51.82% |
29.59% |
22.80% |
10.59% |
17.49% |
11.26% |
-11.93% |
29.87% |
25.79% |
24.67% |
18.29% |
| Net Income Q/Q Growth |
|
49.37% |
32.92% |
21.12% |
11.54% |
16.33% |
14.41% |
-15.01% |
40.73% |
20.77% |
34.63% |
35.76% |
| EPS Q/Q Growth |
|
49.37% |
32.92% |
20.08% |
-88.80% |
16.42% |
15.38% |
-15.56% |
42.11% |
20.37% |
35.38% |
35.80% |
| Operating Cash Flow Q/Q Growth |
|
15.50% |
56.83% |
33.45% |
-5.58% |
21.67% |
-5.66% |
64.86% |
-43.95% |
54.58% |
52.36% |
39.12% |
| Free Cash Flow Firm Q/Q Growth |
|
38.70% |
35.85% |
48.62% |
-25.09% |
41.47% |
-58.95% |
131.05% |
-44.25% |
-114.47% |
-3,423.94% |
-92.15% |
| Invested Capital Q/Q Growth |
|
16.56% |
8.15% |
2.66% |
16.06% |
12.75% |
24.27% |
-13.38% |
34.16% |
28.86% |
54.60% |
19.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.95% |
75.97% |
78.35% |
75.15% |
74.56% |
73.03% |
60.52% |
72.42% |
73.41% |
75.00% |
74.93% |
| EBITDA Margin |
|
59.18% |
64.52% |
66.79% |
64.13% |
63.80% |
64.35% |
50.09% |
67.06% |
66.88% |
74.44% |
86.33% |
| Operating Margin |
|
57.49% |
61.60% |
64.92% |
62.06% |
62.34% |
61.10% |
49.11% |
60.84% |
63.17% |
65.02% |
65.60% |
| EBIT Margin |
|
57.12% |
62.77% |
65.21% |
62.69% |
62.44% |
62.97% |
48.70% |
65.63% |
65.56% |
73.25% |
85.11% |
| Profit (Net Income) Margin |
|
51.01% |
55.59% |
57.14% |
55.26% |
55.04% |
56.17% |
42.61% |
56.53% |
55.98% |
63.06% |
71.46% |
| Tax Burden Percent |
|
87.84% |
87.10% |
86.12% |
86.39% |
86.53% |
87.60% |
85.69% |
84.67% |
84.12% |
85.24% |
83.43% |
| Interest Burden Percent |
|
101.65% |
101.67% |
101.74% |
102.03% |
101.88% |
101.82% |
102.11% |
101.73% |
101.51% |
100.99% |
100.63% |
| Effective Tax Rate |
|
12.16% |
12.90% |
13.88% |
13.61% |
13.47% |
12.40% |
14.31% |
15.33% |
15.88% |
14.76% |
16.57% |
| Return on Invested Capital (ROIC) |
|
103.36% |
140.70% |
187.54% |
194.83% |
201.75% |
195.99% |
189.30% |
203.56% |
193.78% |
161.98% |
171.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
101.65% |
136.10% |
185.10% |
191.81% |
199.75% |
191.93% |
188.60% |
197.29% |
189.83% |
150.27% |
148.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-20.04% |
-38.94% |
-65.57% |
-73.13% |
-77.75% |
-80.07% |
-94.96% |
-93.06% |
-84.41% |
-56.42% |
-62.17% |
| Return on Equity (ROE) |
|
83.32% |
101.76% |
121.97% |
121.71% |
124.00% |
115.93% |
94.34% |
110.50% |
109.37% |
105.56% |
109.11% |
| Cash Return on Invested Capital (CROIC) |
|
59.33% |
95.01% |
144.38% |
154.87% |
165.99% |
148.06% |
192.12% |
149.70% |
122.91% |
70.44% |
64.17% |
| Operating Return on Assets (OROA) |
|
54.17% |
71.54% |
85.61% |
89.58% |
94.20% |
92.68% |
71.49% |
95.97% |
95.42% |
99.35% |
112.16% |
| Return on Assets (ROA) |
|
48.37% |
63.35% |
75.01% |
78.97% |
83.03% |
82.67% |
62.56% |
82.66% |
81.47% |
85.53% |
94.17% |
| Return on Common Equity (ROCE) |
|
83.32% |
101.76% |
121.97% |
121.71% |
124.00% |
115.93% |
94.34% |
110.50% |
109.37% |
105.56% |
109.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
56.78% |
0.00% |
86.68% |
91.15% |
95.71% |
0.00% |
91.57% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9,151 |
11,858 |
14,562 |
16,105 |
18,922 |
21,054 |
18,542 |
24,080 |
30,290 |
37,761 |
44,666 |
| NOPAT Margin |
|
50.50% |
53.65% |
55.91% |
53.61% |
53.94% |
53.53% |
42.08% |
51.52% |
53.13% |
55.43% |
54.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.71% |
4.59% |
2.44% |
3.03% |
2.00% |
4.07% |
0.70% |
6.27% |
3.94% |
11.70% |
23.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
22.51% |
- |
- |
- |
23.98% |
20.09% |
22.17% |
23.78% |
22.78% |
21.90% |
| Cost of Revenue to Revenue |
|
26.05% |
24.03% |
21.65% |
24.85% |
25.44% |
26.97% |
39.48% |
27.58% |
26.59% |
25.00% |
25.07% |
| SG&A Expenses to Revenue |
|
3.80% |
3.21% |
2.98% |
2.80% |
2.56% |
2.48% |
2.36% |
2.40% |
1.99% |
1.88% |
1.59% |
| R&D to Revenue |
|
12.66% |
11.16% |
10.44% |
10.29% |
9.66% |
9.44% |
9.05% |
9.18% |
8.25% |
8.09% |
7.74% |
| Operating Expenses to Revenue |
|
16.46% |
14.37% |
13.43% |
13.09% |
12.22% |
11.92% |
11.42% |
11.58% |
10.24% |
9.97% |
9.34% |
| Earnings before Interest and Taxes (EBIT) |
|
10,351 |
13,874 |
16,984 |
18,831 |
21,905 |
24,767 |
21,458 |
30,676 |
37,373 |
49,902 |
69,465 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10,723 |
14,261 |
17,394 |
19,264 |
22,383 |
25,310 |
22,069 |
31,345 |
38,124 |
50,714 |
70,462 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
30.06 |
35.07 |
44.09 |
47.82 |
52.69 |
44.03 |
32.31 |
42.28 |
38.07 |
28.99 |
25.89 |
| Price to Tangible Book Value (P/TBV) |
|
36.25 |
40.26 |
49.58 |
52.89 |
57.54 |
47.63 |
34.92 |
45.22 |
40.52 |
34.25 |
29.52 |
| Price to Revenue (P/Rev) |
|
22.29 |
24.74 |
27.16 |
28.88 |
30.65 |
26.77 |
18.24 |
25.62 |
24.19 |
21.12 |
19.97 |
| Price to Earnings (P/E) |
|
52.95 |
50.64 |
50.87 |
52.47 |
55.05 |
47.92 |
35.28 |
48.89 |
45.63 |
37.98 |
31.71 |
| Dividend Yield |
|
0.04% |
0.03% |
0.02% |
0.02% |
0.02% |
0.02% |
0.04% |
0.02% |
0.02% |
0.02% |
0.02% |
| Earnings Yield |
|
1.89% |
1.97% |
1.97% |
1.91% |
1.82% |
2.09% |
2.83% |
2.05% |
2.19% |
2.63% |
3.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
40.16 |
55.83 |
78.25 |
86.58 |
95.95 |
77.57 |
68.97 |
80.78 |
67.02 |
43.66 |
40.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
22.10 |
24.47 |
26.89 |
28.61 |
30.39 |
26.50 |
17.93 |
25.33 |
23.91 |
20.87 |
19.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
44.82 |
42.94 |
43.25 |
44.69 |
46.96 |
41.00 |
29.92 |
41.39 |
38.29 |
31.68 |
26.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
48.20 |
44.89 |
44.63 |
45.89 |
48.08 |
41.92 |
30.63 |
42.36 |
39.15 |
32.32 |
26.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
53.48 |
51.38 |
51.57 |
53.31 |
56.01 |
48.95 |
35.69 |
50.68 |
47.62 |
40.72 |
36.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
52.63 |
53.07 |
52.94 |
56.61 |
58.38 |
53.96 |
34.97 |
54.33 |
53.80 |
43.87 |
39.71 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
76.23 |
67.55 |
62.47 |
67.13 |
68.48 |
65.53 |
41.99 |
66.86 |
70.94 |
86.57 |
95.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.23 |
0.20 |
0.15 |
0.13 |
0.11 |
0.10 |
0.08 |
0.07 |
0.05 |
0.04 |
| Long-Term Debt to Equity |
|
0.25 |
0.20 |
0.17 |
0.15 |
0.13 |
0.11 |
0.10 |
0.08 |
0.06 |
0.05 |
0.04 |
| Financial Leverage |
|
-0.20 |
-0.29 |
-0.35 |
-0.38 |
-0.39 |
-0.42 |
-0.50 |
-0.47 |
-0.44 |
-0.38 |
-0.42 |
| Leverage Ratio |
|
1.73 |
1.64 |
1.65 |
1.57 |
1.51 |
1.45 |
1.52 |
1.43 |
1.39 |
1.35 |
1.38 |
| Compound Leverage Factor |
|
1.76 |
1.67 |
1.68 |
1.61 |
1.54 |
1.48 |
1.55 |
1.45 |
1.41 |
1.36 |
1.39 |
| Debt to Total Capital |
|
22.59% |
18.43% |
16.50% |
12.70% |
11.38% |
9.64% |
9.17% |
7.80% |
6.65% |
5.11% |
4.15% |
| Short-Term Debt to Total Capital |
|
2.91% |
2.37% |
2.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.78% |
0.60% |
0.49% |
| Long-Term Debt to Total Capital |
|
19.68% |
16.06% |
14.38% |
12.70% |
11.38% |
9.64% |
9.17% |
7.80% |
5.86% |
4.51% |
3.66% |
| 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 |
|
77.41% |
81.57% |
83.50% |
87.30% |
88.62% |
90.36% |
90.83% |
92.20% |
93.35% |
94.89% |
95.85% |
| Debt to EBITDA |
|
0.44 |
0.28 |
0.20 |
0.14 |
0.12 |
0.10 |
0.10 |
0.08 |
0.07 |
0.06 |
0.04 |
| Net Debt to EBITDA |
|
-0.39 |
-0.47 |
-0.44 |
-0.43 |
-0.41 |
-0.41 |
-0.51 |
-0.48 |
-0.45 |
-0.38 |
-0.38 |
| Long-Term Debt to EBITDA |
|
0.38 |
0.24 |
0.17 |
0.14 |
0.12 |
0.10 |
0.10 |
0.08 |
0.06 |
0.05 |
0.04 |
| Debt to NOPAT |
|
0.52 |
0.33 |
0.23 |
0.16 |
0.14 |
0.12 |
0.11 |
0.10 |
0.09 |
0.08 |
0.06 |
| Net Debt to NOPAT |
|
-0.46 |
-0.56 |
-0.52 |
-0.51 |
-0.49 |
-0.49 |
-0.61 |
-0.59 |
-0.56 |
-0.49 |
-0.53 |
| Long-Term Debt to NOPAT |
|
0.46 |
0.29 |
0.20 |
0.16 |
0.14 |
0.12 |
0.11 |
0.10 |
0.08 |
0.07 |
0.05 |
| Altman Z-Score |
|
31.24 |
42.62 |
49.58 |
64.90 |
72.54 |
68.36 |
42.41 |
65.99 |
67.81 |
58.64 |
50.80 |
| 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 |
|
3.59 |
4.17 |
3.53 |
4.27 |
4.10 |
4.44 |
3.39 |
4.21 |
4.47 |
3.91 |
3.44 |
| Quick Ratio |
|
2.92 |
3.38 |
2.88 |
3.50 |
3.41 |
3.67 |
2.86 |
3.49 |
3.60 |
3.14 |
2.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,617 |
4,913 |
7,302 |
5,470 |
7,738 |
3,177 |
7,340 |
4,092 |
-592 |
-20,864 |
-40,090 |
| Operating Cash Flow to CapEx |
|
2,637.41% |
4,527.17% |
4,158.54% |
1,482.91% |
2,168.14% |
1,544.01% |
2,234.23% |
810.82% |
1,451.77% |
2,818.38% |
2,865.34% |
| Free Cash Flow to Firm to Interest Expense |
|
57.41 |
77.99 |
114.10 |
89.67 |
126.86 |
52.08 |
116.51 |
66.00 |
-9.71 |
-285.81 |
-393.04 |
| Operating Cash Flow to Interest Expense |
|
116.38 |
182.52 |
239.77 |
237.51 |
288.97 |
272.61 |
435.14 |
247.82 |
389.36 |
495.73 |
493.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
111.97 |
178.49 |
234.00 |
221.49 |
275.64 |
254.95 |
415.67 |
217.26 |
362.54 |
478.14 |
476.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.95 |
1.14 |
1.31 |
1.43 |
1.51 |
1.47 |
1.47 |
1.46 |
1.46 |
1.36 |
1.32 |
| Accounts Receivable Turnover |
|
6.79 |
8.81 |
9.70 |
9.09 |
8.71 |
7.89 |
8.61 |
7.88 |
7.33 |
7.02 |
8.07 |
| Inventory Turnover |
|
2.93 |
3.18 |
3.76 |
4.21 |
4.40 |
4.25 |
5.16 |
4.61 |
4.09 |
3.97 |
3.53 |
| Fixed Asset Turnover |
|
11.78 |
15.78 |
20.60 |
22.18 |
24.66 |
25.60 |
26.66 |
23.56 |
24.75 |
25.91 |
25.95 |
| Accounts Payable Turnover |
|
6.99 |
8.54 |
10.23 |
8.25 |
7.07 |
7.25 |
8.84 |
7.82 |
8.02 |
7.75 |
6.42 |
| Days Sales Outstanding (DSO) |
|
53.76 |
41.42 |
37.62 |
40.17 |
41.89 |
46.24 |
42.39 |
46.33 |
49.82 |
52.00 |
45.24 |
| Days Inventory Outstanding (DIO) |
|
124.57 |
114.64 |
96.97 |
86.72 |
82.99 |
85.90 |
70.69 |
79.26 |
89.34 |
91.97 |
103.39 |
| Days Payable Outstanding (DPO) |
|
52.23 |
42.73 |
35.69 |
44.24 |
51.62 |
50.37 |
41.30 |
46.68 |
45.51 |
47.10 |
56.88 |
| Cash Conversion Cycle (CCC) |
|
126.10 |
113.33 |
98.89 |
82.65 |
73.27 |
81.76 |
71.79 |
78.90 |
93.65 |
96.88 |
91.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24,690 |
26,703 |
27,414 |
31,818 |
35,874 |
44,580 |
38,616 |
51,806 |
66,756 |
103,205 |
123,372 |
| Invested Capital Turnover |
|
2.05 |
2.62 |
3.35 |
3.63 |
3.74 |
3.66 |
4.50 |
3.95 |
3.65 |
2.92 |
3.13 |
| Increase / (Decrease) in Invested Capital |
|
5,534 |
6,945 |
7,260 |
10,635 |
11,184 |
17,877 |
11,202 |
19,988 |
30,882 |
58,625 |
84,756 |
| Enterprise Value (EV) |
|
991,474 |
1,490,763 |
2,145,149 |
2,754,937 |
3,441,951 |
3,458,017 |
2,663,417 |
4,185,075 |
4,473,977 |
4,506,293 |
4,988,859 |
| Market Capitalization |
|
1,000,049 |
1,507,038 |
2,166,877 |
2,781,276 |
3,471,976 |
3,492,764 |
2,708,644 |
4,233,400 |
4,526,118 |
4,560,381 |
5,060,961 |
| Book Value per Share |
|
$13.47 |
$17.40 |
$19.96 |
$23.64 |
$2.69 |
$3.24 |
$3.44 |
$4.10 |
$4.89 |
$6.47 |
$8.04 |
| Tangible Book Value per Share |
|
$11.17 |
$15.16 |
$17.75 |
$21.38 |
$2.46 |
$2.99 |
$3.18 |
$3.84 |
$4.60 |
$5.48 |
$7.06 |
| Total Capital |
|
42,971 |
52,687 |
58,852 |
66,618 |
74,361 |
87,790 |
92,307 |
108,597 |
127,364 |
165,761 |
203,944 |
| Total Debt |
|
9,706 |
9,709 |
9,710 |
8,461 |
8,462 |
8,463 |
8,464 |
8,466 |
8,467 |
8,468 |
8,470 |
| Total Long-Term Debt |
|
8,457 |
8,459 |
8,460 |
8,461 |
8,462 |
8,463 |
8,464 |
8,466 |
7,468 |
7,469 |
7,470 |
| Net Debt |
|
-8,575 |
-16,275 |
-21,728 |
-26,339 |
-30,025 |
-34,747 |
-45,227 |
-48,325 |
-52,141 |
-54,088 |
-72,102 |
| Capital Expenditures (CapEx) |
|
278 |
254 |
369 |
977 |
813 |
1,077 |
1,227 |
1,895 |
1,636 |
1,284 |
1,757 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6,525 |
8,980 |
8,318 |
10,864 |
12,674 |
18,869 |
9,702 |
21,171 |
30,808 |
31,885 |
27,539 |
| Debt-free Net Working Capital (DFNWC) |
|
24,806 |
34,964 |
39,756 |
45,664 |
51,161 |
62,079 |
63,393 |
77,962 |
91,416 |
94,441 |
108,111 |
| Net Working Capital (NWC) |
|
23,557 |
33,714 |
38,506 |
45,664 |
51,161 |
62,079 |
63,393 |
77,962 |
90,417 |
93,442 |
107,111 |
| Net Nonoperating Expense (NNE) |
|
-92 |
-428 |
-319 |
-494 |
-387 |
-1,037 |
-233 |
-2,342 |
-1,620 |
-5,199 |
-13,655 |
| Net Nonoperating Obligations (NNO) |
|
-8,575 |
-16,275 |
-21,728 |
-26,339 |
-30,025 |
-34,747 |
-45,227 |
-48,325 |
-52,141 |
-54,088 |
-72,102 |
| Total Depreciation and Amortization (D&A) |
|
372 |
387 |
410 |
433 |
478 |
543 |
611 |
669 |
751 |
812 |
997 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.54% |
14.74% |
10.43% |
11.28% |
11.19% |
14.46% |
6.53% |
12.81% |
16.46% |
14.77% |
10.86% |
| Debt-free Net Working Capital to Revenue |
|
55.28% |
57.39% |
49.84% |
47.42% |
45.17% |
47.57% |
42.68% |
47.19% |
48.85% |
43.74% |
42.65% |
| Net Working Capital to Revenue |
|
52.50% |
55.34% |
48.27% |
47.42% |
45.17% |
47.57% |
42.68% |
47.19% |
48.31% |
43.27% |
42.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.38 |
$0.05 |
$0.60 |
$0.68 |
$0.79 |
$0.90 |
$0.77 |
$1.08 |
$1.31 |
$1.76 |
$2.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.68B |
246.90B |
24.62B |
24.58B |
24.53B |
24.56B |
24.44B |
24.37B |
24.33B |
24.36B |
24.29B |
| Adjusted Diluted Earnings per Share |
|
$0.37 |
$0.05 |
$0.60 |
$0.67 |
$0.78 |
$0.90 |
$0.76 |
$1.08 |
$1.30 |
$1.76 |
$2.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.94B |
249.40B |
24.89B |
24.85B |
24.77B |
24.80B |
24.61B |
24.53B |
24.48B |
24.51B |
24.39B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.05 |
$0.00 |
$0.00 |
$0.00 |
$0.90 |
$0.00 |
$0.00 |
$0.00 |
$1.76 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.70B |
25B |
24.60B |
24.53B |
24.49B |
24.40B |
24.40B |
24.30B |
24.30B |
24.30B |
24.20B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9,151 |
11,858 |
14,562 |
16,105 |
18,922 |
21,054 |
18,542 |
24,080 |
30,290 |
37,761 |
44,666 |
| Normalized NOPAT Margin |
|
50.50% |
53.65% |
55.91% |
53.61% |
53.94% |
53.53% |
42.08% |
51.52% |
53.13% |
55.43% |
54.73% |
| Pre Tax Income Margin |
|
58.07% |
63.82% |
66.35% |
63.96% |
63.61% |
64.11% |
49.73% |
66.76% |
66.55% |
73.98% |
85.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
164.30 |
220.22 |
265.38 |
308.70 |
359.10 |
406.02 |
340.60 |
494.77 |
612.67 |
683.59 |
681.03 |
| NOPAT to Interest Expense |
|
145.25 |
188.23 |
227.54 |
264.01 |
310.20 |
345.14 |
294.32 |
388.39 |
496.56 |
517.28 |
437.90 |
| EBIT Less CapEx to Interest Expense |
|
159.89 |
216.19 |
259.61 |
292.69 |
345.77 |
388.36 |
321.13 |
464.21 |
585.85 |
666.00 |
663.80 |
| NOPAT Less CapEx to Interest Expense |
|
140.84 |
184.20 |
221.77 |
248.00 |
296.87 |
327.49 |
274.84 |
357.82 |
469.74 |
499.69 |
420.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
2.09% |
1.33% |
0.92% |
1.02% |
1.09% |
1.14% |
1.28% |
1.13% |
0.98% |
0.81% |
0.61% |
| Augmented Payout Ratio |
|
44.90% |
33.36% |
41.47% |
41.32% |
46.36% |
47.39% |
53.46% |
50.35% |
45.42% |
34.20% |
28.99% |