| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
525,894,443.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
525,894,443.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.20% |
19.63% |
3.20% |
-1.23% |
-5.25% |
-5.96% |
-14.90% |
-14.38% |
-19.03% |
-13.74% |
-8.94% |
| EBITDA Growth |
|
54.55% |
19.91% |
54.67% |
-4.08% |
-16.92% |
-4.62% |
-17.59% |
-14.94% |
-19.76% |
-53.03% |
12.96% |
| EBIT Growth |
|
62.42% |
19.91% |
65.81% |
-5.17% |
-18.89% |
-4.60% |
-17.66% |
-15.00% |
-19.91% |
-61.39% |
17.18% |
| NOPAT Growth |
|
63.93% |
20.07% |
-0.79% |
-6.81% |
-19.48% |
-4.73% |
-14.66% |
-14.39% |
-19.39% |
-30.24% |
-20.87% |
| Net Income Growth |
|
59.67% |
19.58% |
62.87% |
-8.07% |
-20.87% |
-5.16% |
-17.43% |
-15.16% |
-20.06% |
-36.14% |
19.84% |
| EPS Growth |
|
59.18% |
19.27% |
62.14% |
-8.58% |
-20.94% |
-5.38% |
-57.71% |
-35.68% |
-39.46% |
-36.14% |
19.79% |
| Operating Cash Flow Growth |
|
97.30% |
-4.97% |
114.52% |
-54.89% |
-4.23% |
21.83% |
-38.03% |
89.41% |
18.78% |
-20.85% |
6.76% |
| Free Cash Flow Firm Growth |
|
-621.99% |
17.30% |
-450.91% |
-62.02% |
-53.47% |
-3.08% |
-13.04% |
-10.83% |
-4.92% |
75.39% |
109.77% |
| Invested Capital Growth |
|
15.73% |
18.00% |
15.83% |
15.64% |
16.55% |
10.32% |
10.74% |
9.66% |
4.62% |
3.92% |
2.02% |
| Revenue Q/Q Growth |
|
-2.08% |
408.30% |
-3.66% |
0.32% |
-6.07% |
404.51% |
-64.20% |
0.92% |
-11.17% |
2.23% |
-0.65% |
| EBITDA Q/Q Growth |
|
1.97% |
3,208.93% |
-7.42% |
-3.20% |
-11.68% |
3,698.78% |
-76.67% |
3.64% |
-11.68% |
-34.71% |
55.94% |
| EBIT Q/Q Growth |
|
1.59% |
3,663.92% |
-7.86% |
-3.48% |
-13.11% |
4,326.96% |
-76.93% |
3.68% |
-11.84% |
-43.48% |
82.08% |
| NOPAT Q/Q Growth |
|
0.97% |
4,798.47% |
-17.12% |
-4.62% |
-12.76% |
5,695.69% |
-76.50% |
0.64% |
-11.74% |
-5.64% |
6.68% |
| Net Income Q/Q Growth |
|
0.61% |
4,882.88% |
-15.66% |
-6.08% |
-13.41% |
5,872.10% |
-77.25% |
3.12% |
-11.85% |
-5.61% |
8.69% |
| EPS Q/Q Growth |
|
0.43% |
4,893.16% |
-16.24% |
-6.17% |
-13.15% |
5,875.68% |
-99.13% |
42.71% |
-18.25% |
-5.36% |
8.49% |
| Operating Cash Flow Q/Q Growth |
|
37.67% |
-11.64% |
23.79% |
-70.05% |
192.32% |
12.40% |
-37.03% |
-8.45% |
83.32% |
-25.10% |
-15.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-26.48% |
3,663.66% |
4.83% |
-9.82% |
-19.81% |
2,350.49% |
-79.87% |
1.93% |
-3.91% |
25.76% |
144.04% |
| Invested Capital Q/Q Growth |
|
2.24% |
6.97% |
0.40% |
5.31% |
3.04% |
1.26% |
0.78% |
4.28% |
-1.70% |
0.58% |
-1.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.73% |
145.22% |
23.31% |
22.66% |
21.72% |
147.97% |
100.00% |
100.00% |
100.00% |
19.29% |
20.07% |
| EBITDA Margin |
|
21.63% |
140.80% |
20.90% |
20.17% |
18.97% |
142.81% |
93.05% |
95.55% |
95.01% |
10.14% |
15.92% |
| Operating Margin |
|
18.75% |
140.19% |
17.91% |
17.26% |
15.92% |
142.18% |
93.86% |
94.05% |
93.21% |
11.63% |
12.65% |
| EBIT Margin |
|
18.94% |
140.25% |
18.22% |
17.53% |
16.21% |
142.27% |
91.67% |
94.17% |
93.46% |
7.08% |
12.97% |
| Profit (Net Income) Margin |
|
14.13% |
138.48% |
13.67% |
12.80% |
11.80% |
139.65% |
88.75% |
90.68% |
89.98% |
8.16% |
8.93% |
| Tax Burden Percent |
|
77.29% |
99.64% |
77.90% |
76.85% |
77.38% |
99.52% |
98.97% |
98.50% |
98.74% |
79.00% |
77.97% |
| Interest Burden Percent |
|
96.50% |
99.10% |
96.33% |
95.01% |
94.03% |
98.63% |
97.82% |
97.76% |
97.50% |
146.06% |
88.35% |
| Effective Tax Rate |
|
22.71% |
0.36% |
22.10% |
23.15% |
22.62% |
0.48% |
1.03% |
1.50% |
1.26% |
21.00% |
22.03% |
| Return on Invested Capital (ROIC) |
|
24.96% |
466.28% |
23.17% |
20.84% |
18.61% |
397.62% |
249.43% |
228.14% |
214.04% |
10.20% |
10.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.36% |
458.15% |
22.76% |
20.16% |
17.86% |
387.03% |
240.16% |
223.91% |
209.74% |
9.23% |
9.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.09% |
205.78% |
8.78% |
7.47% |
5.89% |
168.49% |
91.64% |
84.71% |
70.37% |
3.64% |
3.46% |
| Return on Equity (ROE) |
|
34.04% |
672.06% |
31.95% |
28.30% |
24.49% |
566.11% |
341.06% |
312.85% |
284.41% |
13.83% |
14.17% |
| Cash Return on Invested Capital (CROIC) |
|
8.93% |
295.21% |
9.72% |
8.27% |
5.83% |
249.95% |
238.15% |
218.57% |
210.36% |
7.64% |
8.81% |
| Operating Return on Assets (OROA) |
|
18.86% |
265.95% |
17.15% |
15.85% |
13.89% |
227.41% |
142.80% |
137.39% |
126.20% |
4.59% |
8.35% |
| Return on Assets (ROA) |
|
14.06% |
262.60% |
12.87% |
11.57% |
10.11% |
223.22% |
138.25% |
132.29% |
121.50% |
5.29% |
5.75% |
| Return on Common Equity (ROCE) |
|
34.04% |
672.06% |
31.95% |
28.30% |
24.49% |
566.11% |
341.06% |
312.85% |
284.41% |
13.83% |
14.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
25.62% |
0.00% |
30.00% |
28.04% |
25.22% |
0.00% |
324.92% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,260 |
61,745 |
1,220 |
1,163 |
1,015 |
58,824 |
13,826 |
13,914 |
12,281 |
627 |
669 |
| NOPAT Margin |
|
14.49% |
139.68% |
13.95% |
13.26% |
12.32% |
141.50% |
92.89% |
92.63% |
92.03% |
9.19% |
9.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.59% |
8.13% |
0.41% |
0.67% |
0.75% |
10.59% |
9.26% |
4.23% |
4.30% |
0.96% |
0.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
205.04% |
- |
- |
- |
176.11% |
41.05% |
39.89% |
34.87% |
1.80% |
1.93% |
| Cost of Revenue to Revenue |
|
76.27% |
-45.22% |
76.69% |
77.34% |
78.28% |
-47.97% |
0.00% |
0.00% |
0.00% |
80.71% |
79.93% |
| SG&A Expenses to Revenue |
|
2.10% |
2.14% |
2.13% |
2.09% |
2.26% |
2.24% |
2.44% |
2.39% |
2.70% |
2.85% |
2.79% |
| R&D to Revenue |
|
1.19% |
1.18% |
1.21% |
1.33% |
1.40% |
1.37% |
1.55% |
1.50% |
1.66% |
1.56% |
1.61% |
| Operating Expenses to Revenue |
|
4.98% |
5.03% |
5.40% |
5.41% |
5.80% |
5.79% |
6.14% |
5.95% |
6.79% |
7.66% |
7.42% |
| Earnings before Interest and Taxes (EBIT) |
|
1,647 |
61,996 |
1,593 |
1,538 |
1,336 |
59,144 |
13,644 |
14,146 |
12,471 |
483 |
879 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,881 |
62,241 |
1,828 |
1,769 |
1,563 |
59,367 |
13,849 |
14,353 |
12,677 |
692 |
1,079 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.65 |
3.08 |
3.82 |
3.04 |
2.77 |
3.11 |
2.84 |
2.63 |
2.67 |
2.98 |
3.07 |
| Price to Tangible Book Value (P/TBV) |
|
3.11 |
3.08 |
4.38 |
3.04 |
2.77 |
3.11 |
2.84 |
2.63 |
2.67 |
2.98 |
3.07 |
| Price to Revenue (P/Rev) |
|
1.24 |
0.70 |
1.82 |
1.52 |
1.49 |
0.81 |
0.79 |
0.80 |
0.87 |
2.02 |
2.19 |
| Price to Earnings (P/E) |
|
10.35 |
0.76 |
12.77 |
10.87 |
11.03 |
0.89 |
0.87 |
0.89 |
0.97 |
24.15 |
24.53 |
| Dividend Yield |
|
3.55% |
4.53% |
3.46% |
4.20% |
4.40% |
4.02% |
4.34% |
4.48% |
4.36% |
2.49% |
2.36% |
| Earnings Yield |
|
9.66% |
131.56% |
7.83% |
9.20% |
9.07% |
112.83% |
114.59% |
112.46% |
102.87% |
4.14% |
4.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.24 |
2.38 |
3.08 |
2.50 |
2.33 |
2.40 |
2.31 |
2.17 |
2.24 |
2.43 |
2.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.40 |
0.77 |
1.99 |
1.71 |
1.66 |
0.90 |
0.90 |
0.92 |
0.99 |
2.23 |
2.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.55 |
0.81 |
9.35 |
8.07 |
8.11 |
0.94 |
0.95 |
0.97 |
1.04 |
14.81 |
15.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.77 |
0.82 |
10.69 |
9.25 |
9.34 |
0.95 |
0.96 |
0.99 |
1.06 |
18.35 |
18.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.23 |
0.83 |
13.55 |
11.77 |
11.89 |
0.97 |
0.98 |
1.00 |
1.07 |
21.58 |
24.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.24 |
12.93 |
14.16 |
13.56 |
13.21 |
13.02 |
14.31 |
12.82 |
12.34 |
14.38 |
14.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.96 |
0.87 |
33.99 |
32.41 |
43.04 |
1.01 |
1.02 |
1.04 |
1.09 |
32.42 |
29.64 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.81 |
0.90 |
0.83 |
0.81 |
0.83 |
0.91 |
0.87 |
0.84 |
0.82 |
0.81 |
0.76 |
| Long-Term Debt to Equity |
|
0.49 |
0.54 |
0.54 |
0.52 |
0.54 |
0.57 |
0.55 |
0.57 |
0.56 |
0.55 |
0.52 |
| Financial Leverage |
|
0.37 |
0.45 |
0.39 |
0.37 |
0.33 |
0.44 |
0.38 |
0.38 |
0.34 |
0.39 |
0.35 |
| Leverage Ratio |
|
2.37 |
2.55 |
2.45 |
2.38 |
2.34 |
2.52 |
2.38 |
2.33 |
2.30 |
2.39 |
2.28 |
| Compound Leverage Factor |
|
2.29 |
2.53 |
2.36 |
2.26 |
2.20 |
2.49 |
2.33 |
2.27 |
2.24 |
3.49 |
2.02 |
| Debt to Total Capital |
|
44.65% |
47.27% |
45.40% |
44.86% |
45.40% |
47.59% |
46.49% |
45.69% |
45.01% |
44.80% |
43.07% |
| Short-Term Debt to Total Capital |
|
17.34% |
18.63% |
15.90% |
16.36% |
16.08% |
17.97% |
16.89% |
14.62% |
14.42% |
14.30% |
13.71% |
| Long-Term Debt to Total Capital |
|
27.31% |
28.64% |
29.50% |
28.51% |
29.32% |
29.61% |
29.60% |
31.07% |
30.59% |
30.51% |
29.36% |
| 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 |
|
55.35% |
52.73% |
54.60% |
55.14% |
54.60% |
52.41% |
53.51% |
54.31% |
54.99% |
55.20% |
56.93% |
| Debt to EBITDA |
|
2.04 |
0.21 |
1.86 |
1.93 |
2.18 |
0.25 |
0.25 |
0.27 |
0.28 |
3.65 |
3.39 |
| Net Debt to EBITDA |
|
0.83 |
0.08 |
0.80 |
0.86 |
0.86 |
0.09 |
0.12 |
0.13 |
0.12 |
1.43 |
1.38 |
| Long-Term Debt to EBITDA |
|
1.25 |
0.13 |
1.21 |
1.23 |
1.40 |
0.15 |
0.16 |
0.18 |
0.19 |
2.48 |
2.31 |
| Debt to NOPAT |
|
2.77 |
0.22 |
2.70 |
2.82 |
3.19 |
0.26 |
0.26 |
0.28 |
0.29 |
5.31 |
5.40 |
| Net Debt to NOPAT |
|
1.13 |
0.08 |
1.15 |
1.25 |
1.27 |
0.10 |
0.12 |
0.13 |
0.12 |
2.08 |
2.20 |
| Long-Term Debt to NOPAT |
|
1.69 |
0.13 |
1.75 |
1.79 |
2.06 |
0.16 |
0.17 |
0.19 |
0.20 |
3.62 |
3.68 |
| Altman Z-Score |
|
2.85 |
8.67 |
3.30 |
3.21 |
3.03 |
8.11 |
4.64 |
4.49 |
4.37 |
2.88 |
3.09 |
| 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 |
|
1.16 |
2.09 |
1.17 |
2.66 |
2.80 |
2.30 |
2.64 |
2.68 |
2.83 |
2.55 |
2.72 |
| Quick Ratio |
|
0.87 |
1.66 |
0.89 |
2.04 |
2.21 |
1.85 |
2.07 |
2.06 |
2.21 |
2.05 |
2.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,635 |
58,269 |
-1,907 |
-2,094 |
-2,509 |
56,472 |
11,368 |
11,588 |
11,135 |
-358 |
158 |
| Operating Cash Flow to CapEx |
|
663.87% |
560.29% |
568.50% |
138.41% |
795.42% |
175.53% |
893.33% |
348.70% |
498.79% |
1,802.05% |
1,094.37% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.81 |
89.18 |
-11.92 |
-12.14 |
-13.32 |
62.70 |
29.82 |
28.93 |
27.70 |
0.00 |
0.86 |
| Operating Cash Flow to Interest Expense |
|
9.70 |
1.82 |
9.18 |
2.55 |
6.83 |
1.61 |
2.39 |
2.08 |
3.80 |
0.00 |
5.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.24 |
1.49 |
7.57 |
0.71 |
5.97 |
0.69 |
2.12 |
1.48 |
3.04 |
0.00 |
4.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.00 |
1.90 |
0.94 |
0.90 |
0.86 |
1.60 |
1.56 |
1.46 |
1.35 |
0.65 |
0.64 |
| Accounts Receivable Turnover |
|
15.82 |
34.12 |
14.88 |
13.89 |
15.47 |
32.59 |
28.00 |
25.17 |
27.54 |
14.53 |
12.43 |
| Inventory Turnover |
|
10.59 |
0.00 |
10.13 |
9.84 |
10.19 |
0.00 |
0.00 |
0.00 |
0.00 |
9.98 |
9.68 |
| Fixed Asset Turnover |
|
7.07 |
19.38 |
9.69 |
9.41 |
9.10 |
17.34 |
16.34 |
15.00 |
13.92 |
6.70 |
6.43 |
| Accounts Payable Turnover |
|
4.95 |
0.00 |
4.17 |
4.24 |
4.22 |
0.00 |
0.00 |
0.00 |
0.00 |
3.89 |
3.64 |
| Days Sales Outstanding (DSO) |
|
23.08 |
10.70 |
24.53 |
26.28 |
23.59 |
11.20 |
13.04 |
14.50 |
13.25 |
25.12 |
29.36 |
| Days Inventory Outstanding (DIO) |
|
34.48 |
0.00 |
36.04 |
37.11 |
35.81 |
0.00 |
0.00 |
0.00 |
0.00 |
36.56 |
37.70 |
| Days Payable Outstanding (DPO) |
|
73.67 |
0.00 |
87.63 |
86.03 |
86.40 |
0.00 |
0.00 |
0.00 |
0.00 |
93.88 |
100.28 |
| Cash Conversion Cycle (CCC) |
|
-16.12 |
10.70 |
-27.06 |
-22.64 |
-27.00 |
11.20 |
13.04 |
14.50 |
13.25 |
-32.20 |
-33.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21,299 |
22,784 |
22,876 |
24,091 |
24,824 |
25,136 |
25,333 |
26,418 |
25,970 |
26,121 |
25,844 |
| Invested Capital Turnover |
|
1.72 |
3.34 |
1.66 |
1.57 |
1.51 |
2.81 |
2.69 |
2.46 |
2.33 |
1.11 |
1.09 |
| Increase / (Decrease) in Invested Capital |
|
2,896 |
3,476 |
3,127 |
3,258 |
3,524 |
2,352 |
2,457 |
2,327 |
1,146 |
984 |
511 |
| Enterprise Value (EV) |
|
47,776 |
54,179 |
70,419 |
60,171 |
57,890 |
60,423 |
58,411 |
57,378 |
58,229 |
63,486 |
66,828 |
| Market Capitalization |
|
42,500 |
48,949 |
64,415 |
53,783 |
51,730 |
54,368 |
51,100 |
49,903 |
51,628 |
57,366 |
60,741 |
| Book Value per Share |
|
$30.65 |
$30.36 |
$32.14 |
$33.77 |
$35.60 |
$33.39 |
$34.34 |
$36.08 |
$36.89 |
$36.68 |
$37.57 |
| Tangible Book Value per Share |
|
$26.18 |
$30.36 |
$28.04 |
$33.77 |
$35.60 |
$33.39 |
$34.34 |
$36.08 |
$36.89 |
$36.68 |
$37.57 |
| Total Capital |
|
28,949 |
30,113 |
30,902 |
32,108 |
34,184 |
33,402 |
33,677 |
34,881 |
35,220 |
34,900 |
34,702 |
| Total Debt |
|
12,926 |
14,235 |
14,030 |
14,405 |
15,520 |
15,895 |
15,655 |
15,939 |
15,851 |
15,636 |
14,946 |
| Total Long-Term Debt |
|
7,906 |
8,625 |
9,115 |
9,153 |
10,023 |
9,891 |
9,968 |
10,838 |
10,773 |
10,647 |
10,190 |
| Net Debt |
|
5,276 |
5,230 |
6,004 |
6,388 |
6,160 |
6,055 |
7,311 |
7,475 |
6,601 |
6,121 |
6,087 |
| Capital Expenditures (CapEx) |
|
202 |
212 |
258 |
318 |
162 |
824 |
102 |
239 |
306 |
64 |
89 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-838 |
3,969 |
-1,056 |
5,964 |
5,564 |
4,487 |
5,688 |
5,315 |
5,233 |
4,188 |
4,695 |
| Debt-free Net Working Capital (DFNWC) |
|
6,812 |
12,973 |
6,970 |
13,981 |
14,923 |
14,327 |
14,032 |
13,779 |
14,484 |
13,704 |
13,553 |
| Net Working Capital (NWC) |
|
1,792 |
7,363 |
2,055 |
8,729 |
9,427 |
8,323 |
8,345 |
8,678 |
9,405 |
8,714 |
8,797 |
| Net Nonoperating Expense (NNE) |
|
32 |
530 |
24 |
41 |
43 |
770 |
617 |
293 |
274 |
70 |
63 |
| Net Nonoperating Obligations (NNO) |
|
5,276 |
6,905 |
6,004 |
6,388 |
6,160 |
7,629 |
7,311 |
7,475 |
6,601 |
6,857 |
6,087 |
| Total Depreciation and Amortization (D&A) |
|
234 |
246 |
235 |
232 |
227 |
223 |
205 |
207 |
206 |
209 |
200 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.45% |
5.65% |
-2.98% |
16.90% |
15.97% |
6.66% |
8.79% |
8.55% |
8.86% |
14.72% |
16.90% |
| Debt-free Net Working Capital to Revenue |
|
19.93% |
18.47% |
19.69% |
39.62% |
42.84% |
21.28% |
21.68% |
22.15% |
24.52% |
48.18% |
48.79% |
| Net Working Capital to Revenue |
|
5.24% |
10.48% |
5.81% |
24.74% |
27.06% |
12.36% |
12.89% |
13.95% |
15.92% |
30.64% |
31.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.35 |
$116.84 |
$2.28 |
$2.14 |
$1.85 |
$110.55 |
$0.96 |
$1.38 |
$1.12 |
$1.06 |
$1.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
524.10M |
523.90M |
524.90M |
525.30M |
525.40M |
525.30M |
525.90M |
525.90M |
525.90M |
525.90M |
526.70M |
| Adjusted Diluted Earnings per Share |
|
$2.34 |
$116.84 |
$2.27 |
$2.13 |
$1.85 |
$110.55 |
$0.96 |
$1.37 |
$1.12 |
$1.06 |
$1.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
525.30M |
525M |
526.30M |
526.60M |
526.50M |
526.60M |
526.90M |
526.70M |
526.70M |
526.80M |
527.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$116.84 |
$0.00 |
$0.00 |
$0.00 |
$110.55 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
523.08M |
523.88M |
524.15M |
524.22M |
524.30M |
524.80M |
524.96M |
525.10M |
525.20M |
525.89M |
526.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,260 |
61,745 |
1,220 |
1,163 |
1,015 |
58,824 |
13,826 |
13,914 |
12,281 |
627 |
669 |
| Normalized NOPAT Margin |
|
14.49% |
139.68% |
13.95% |
13.26% |
12.32% |
141.50% |
92.89% |
92.63% |
92.03% |
9.19% |
9.87% |
| Pre Tax Income Margin |
|
18.28% |
138.99% |
17.55% |
16.65% |
15.25% |
140.32% |
89.68% |
92.07% |
91.13% |
10.33% |
11.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.89 |
94.88 |
9.96 |
8.91 |
7.09 |
65.66 |
35.79 |
35.31 |
31.02 |
0.00 |
4.81 |
| NOPAT to Interest Expense |
|
9.10 |
94.50 |
7.62 |
6.74 |
5.39 |
65.31 |
36.27 |
34.73 |
30.55 |
0.00 |
3.66 |
| EBIT Less CapEx to Interest Expense |
|
10.43 |
94.56 |
8.34 |
7.07 |
6.23 |
64.75 |
35.53 |
34.71 |
30.26 |
0.00 |
4.32 |
| NOPAT Less CapEx to Interest Expense |
|
7.64 |
94.17 |
6.01 |
4.90 |
4.53 |
64.40 |
36.00 |
34.14 |
29.79 |
0.00 |
3.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.69% |
2.36% |
44.05% |
45.46% |
48.27% |
3.73% |
3.79% |
3.98% |
4.24% |
95.42% |
57.73% |
| Augmented Payout Ratio |
|
36.77% |
2.36% |
44.14% |
45.55% |
48.38% |
3.74% |
3.80% |
4.05% |
4.31% |
96.94% |
59.21% |