| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,067,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,067,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-24.26% |
4.99% |
1.23% |
11.15% |
18.70% |
17.45% |
16.93% |
10.35% |
10.01% |
5.00% |
-3.46% |
| EBITDA Growth |
|
-50.55% |
21.71% |
21.11% |
19.02% |
56.45% |
18.37% |
18.95% |
22.75% |
9.24% |
-2.95% |
-23.17% |
| EBIT Growth |
|
-56.55% |
23.57% |
28.74% |
26.85% |
74.26% |
20.96% |
22.40% |
27.50% |
13.15% |
-2.16% |
-26.47% |
| NOPAT Growth |
|
-47.61% |
17.59% |
13.53% |
14.12% |
79.23% |
11.92% |
32.59% |
21.42% |
-205.60% |
-8.34% |
169.83% |
| Net Income Growth |
|
-48.14% |
23.80% |
36.50% |
18.08% |
95.97% |
14.93% |
20.89% |
25.22% |
-206.75% |
-5.53% |
162.09% |
| EPS Growth |
|
-47.83% |
24.24% |
35.53% |
17.50% |
94.70% |
15.04% |
22.33% |
29.26% |
-207.78% |
-1.77% |
173.02% |
| Operating Cash Flow Growth |
|
182.85% |
-4.72% |
143.93% |
14.87% |
-35.28% |
55.54% |
-28.14% |
-5.80% |
50.96% |
8.24% |
-4.11% |
| Free Cash Flow Firm Growth |
|
119.98% |
132.00% |
144.95% |
274.81% |
-53.27% |
-7.39% |
-89.48% |
-131.04% |
13.45% |
62.93% |
754.50% |
| Invested Capital Growth |
|
-1.09% |
0.65% |
-5.88% |
-4.00% |
7.86% |
2.63% |
9.32% |
13.25% |
-14.74% |
-3.99% |
14.89% |
| Revenue Q/Q Growth |
|
2.13% |
15.11% |
-5.50% |
0.04% |
9.07% |
13.90% |
-5.91% |
-5.59% |
8.74% |
8.70% |
-13.49% |
| EBITDA Q/Q Growth |
|
-14.66% |
74.06% |
-13.87% |
-6.98% |
12.18% |
31.70% |
-13.44% |
-4.01% |
-0.17% |
17.00% |
-31.47% |
| EBIT Q/Q Growth |
|
-17.42% |
97.11% |
-14.97% |
-8.35% |
13.45% |
36.82% |
-13.95% |
-4.53% |
0.67% |
18.31% |
-35.33% |
| NOPAT Q/Q Growth |
|
-10.15% |
71.79% |
-23.31% |
-3.60% |
41.12% |
7.27% |
-9.15% |
-11.72% |
-222.73% |
193.12% |
167.45% |
| Net Income Q/Q Growth |
|
-17.36% |
85.70% |
-15.94% |
-8.47% |
37.15% |
8.90% |
-11.57% |
-5.19% |
-216.92% |
196.37% |
145.34% |
| EPS Q/Q Growth |
|
-17.50% |
86.36% |
-16.26% |
-8.74% |
36.70% |
10.12% |
-10.95% |
-3.57% |
-213.99% |
200.36% |
147.48% |
| Operating Cash Flow Q/Q Growth |
|
53.93% |
-27.90% |
20.52% |
-14.12% |
-13.27% |
73.29% |
-44.32% |
12.57% |
38.99% |
24.25% |
-50.67% |
| Free Cash Flow Firm Q/Q Growth |
|
205.60% |
37.21% |
44.19% |
-16.32% |
-71.77% |
171.91% |
-83.62% |
-346.87% |
203.18% |
290.50% |
-14.09% |
| Invested Capital Q/Q Growth |
|
-6.18% |
3.36% |
-1.44% |
0.45% |
5.41% |
-1.65% |
4.98% |
4.06% |
-20.65% |
10.74% |
25.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.05% |
56.60% |
56.27% |
55.56% |
56.39% |
55.77% |
55.03% |
55.56% |
55.34% |
54.55% |
53.77% |
| EBITDA Margin |
|
23.81% |
36.00% |
32.82% |
30.51% |
31.38% |
36.28% |
33.38% |
33.94% |
31.16% |
33.54% |
26.57% |
| Operating Margin |
|
16.34% |
29.47% |
24.92% |
23.65% |
25.20% |
30.47% |
28.42% |
26.65% |
25.89% |
27.47% |
21.79% |
| EBIT Margin |
|
18.46% |
31.61% |
28.44% |
26.05% |
27.10% |
32.55% |
29.77% |
30.10% |
27.87% |
30.33% |
22.67% |
| Profit (Net Income) Margin |
|
17.26% |
27.85% |
24.77% |
22.67% |
28.50% |
27.25% |
25.61% |
25.72% |
-27.66% |
24.52% |
69.53% |
| Tax Burden Percent |
|
104.93% |
93.42% |
93.11% |
93.42% |
112.44% |
87.48% |
90.56% |
90.31% |
-104.91% |
84.69% |
330.20% |
| Interest Burden Percent |
|
89.14% |
94.33% |
93.56% |
93.13% |
93.55% |
95.71% |
95.01% |
94.62% |
94.59% |
95.45% |
92.88% |
| Effective Tax Rate |
|
-14.72% |
5.10% |
8.93% |
7.50% |
-12.28% |
12.52% |
9.44% |
9.69% |
204.91% |
15.31% |
-230.20% |
| Return on Invested Capital (ROIC) |
|
26.08% |
38.49% |
30.73% |
30.55% |
41.45% |
40.46% |
39.88% |
37.28% |
-47.03% |
39.23% |
104.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.94% |
38.27% |
34.79% |
32.38% |
42.22% |
44.28% |
38.74% |
45.91% |
-50.07% |
48.62% |
96.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.18% |
9.94% |
7.57% |
5.81% |
4.72% |
3.25% |
1.77% |
3.52% |
-3.87% |
3.18% |
10.94% |
| Return on Equity (ROE) |
|
33.27% |
48.43% |
38.30% |
36.36% |
46.17% |
43.72% |
41.65% |
40.79% |
-50.90% |
42.41% |
115.43% |
| Cash Return on Invested Capital (CROIC) |
|
30.93% |
30.03% |
36.99% |
36.15% |
29.47% |
35.40% |
30.98% |
28.10% |
37.05% |
23.58% |
17.58% |
| Operating Return on Assets (OROA) |
|
13.22% |
22.46% |
20.39% |
19.13% |
19.88% |
24.60% |
23.19% |
24.20% |
23.44% |
25.06% |
17.93% |
| Return on Assets (ROA) |
|
12.36% |
19.79% |
17.77% |
16.64% |
20.91% |
20.59% |
19.96% |
20.68% |
-23.26% |
20.26% |
54.99% |
| Return on Common Equity (ROCE) |
|
33.27% |
48.43% |
38.30% |
36.36% |
46.17% |
43.72% |
41.65% |
40.79% |
-50.90% |
42.41% |
115.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
33.67% |
34.27% |
35.31% |
0.00% |
39.27% |
39.82% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,618 |
2,779 |
2,131 |
2,054 |
2,899 |
3,110 |
2,826 |
2,494 |
-3,061 |
2,851 |
7,624 |
| NOPAT Margin |
|
18.74% |
27.97% |
22.70% |
21.87% |
28.30% |
26.65% |
25.74% |
24.07% |
-27.16% |
23.27% |
71.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.15% |
0.22% |
-4.06% |
-1.84% |
-0.78% |
-3.81% |
1.14% |
-8.63% |
3.03% |
-9.38% |
8.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.21% |
- |
- |
- |
7.50% |
6.67% |
5.94% |
-8.50% |
7.52% |
17.92% |
| Cost of Revenue to Revenue |
|
44.95% |
43.40% |
43.73% |
44.44% |
43.61% |
44.23% |
44.97% |
44.44% |
44.66% |
45.45% |
46.23% |
| SG&A Expenses to Revenue |
|
7.28% |
6.31% |
7.53% |
7.07% |
7.43% |
6.20% |
6.43% |
7.44% |
8.07% |
7.06% |
8.47% |
| R&D to Revenue |
|
24.74% |
21.10% |
23.82% |
24.05% |
22.47% |
19.11% |
20.18% |
21.48% |
21.03% |
20.02% |
23.24% |
| Operating Expenses to Revenue |
|
38.71% |
27.13% |
31.35% |
31.92% |
31.19% |
25.31% |
26.61% |
28.91% |
29.45% |
27.08% |
31.98% |
| Earnings before Interest and Taxes (EBIT) |
|
1,593 |
3,140 |
2,670 |
2,447 |
2,776 |
3,798 |
3,268 |
3,120 |
3,141 |
3,716 |
2,403 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,055 |
3,577 |
3,081 |
2,866 |
3,215 |
4,234 |
3,665 |
3,518 |
3,512 |
4,109 |
2,816 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.45 |
6.79 |
7.73 |
9.61 |
7.21 |
6.50 |
6.09 |
6.40 |
8.61 |
8.11 |
4.97 |
| Price to Tangible Book Value (P/TBV) |
|
12.35 |
14.30 |
15.27 |
18.82 |
13.32 |
11.85 |
10.83 |
11.89 |
20.98 |
25.78 |
11.84 |
| Price to Revenue (P/Rev) |
|
3.29 |
4.32 |
5.19 |
6.35 |
4.86 |
4.29 |
3.99 |
4.02 |
4.12 |
4.17 |
3.05 |
| Price to Earnings (P/E) |
|
16.28 |
20.17 |
22.54 |
27.22 |
18.69 |
16.55 |
15.30 |
15.04 |
32.95 |
34.90 |
13.67 |
| Dividend Yield |
|
2.94% |
2.24% |
1.89% |
1.53% |
1.94% |
2.13% |
0.00% |
2.17% |
2.06% |
2.01% |
2.80% |
| Earnings Yield |
|
6.14% |
4.96% |
4.44% |
3.67% |
5.35% |
6.04% |
6.54% |
6.65% |
3.04% |
2.87% |
7.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.76 |
6.05 |
7.31 |
9.11 |
6.91 |
6.44 |
5.95 |
5.95 |
7.86 |
7.30 |
4.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.40 |
4.41 |
5.24 |
6.39 |
4.90 |
4.30 |
4.01 |
4.08 |
4.18 |
4.24 |
3.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.25 |
15.12 |
17.14 |
20.62 |
14.98 |
13.06 |
12.14 |
12.06 |
12.39 |
12.85 |
10.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.97 |
18.32 |
20.43 |
24.23 |
17.30 |
14.97 |
13.81 |
13.62 |
13.87 |
14.36 |
11.40 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.86 |
19.78 |
22.92 |
27.85 |
19.38 |
17.18 |
15.59 |
15.60 |
34.20 |
36.65 |
14.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.78 |
14.35 |
14.39 |
17.49 |
15.64 |
12.64 |
13.22 |
13.94 |
13.20 |
13.22 |
9.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.30 |
20.21 |
19.17 |
24.70 |
24.34 |
18.44 |
20.07 |
22.49 |
19.51 |
30.32 |
26.20 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.71 |
0.67 |
0.63 |
0.59 |
0.56 |
0.54 |
0.53 |
0.54 |
0.70 |
0.64 |
0.56 |
| Long-Term Debt to Equity |
|
0.67 |
0.63 |
0.59 |
0.53 |
0.51 |
0.49 |
0.48 |
0.54 |
0.70 |
0.64 |
0.54 |
| Financial Leverage |
|
0.30 |
0.26 |
0.22 |
0.18 |
0.11 |
0.07 |
0.05 |
0.08 |
0.08 |
0.07 |
0.11 |
| Leverage Ratio |
|
2.53 |
2.44 |
2.30 |
2.24 |
2.22 |
2.16 |
2.08 |
2.07 |
2.22 |
2.17 |
2.05 |
| Compound Leverage Factor |
|
2.25 |
2.30 |
2.15 |
2.09 |
2.08 |
2.06 |
1.98 |
1.96 |
2.10 |
2.08 |
1.90 |
| Debt to Total Capital |
|
41.64% |
40.17% |
38.71% |
37.10% |
35.77% |
35.16% |
34.53% |
35.21% |
41.12% |
39.11% |
35.89% |
| Short-Term Debt to Total Capital |
|
2.47% |
2.37% |
2.29% |
3.48% |
3.33% |
3.29% |
3.22% |
0.00% |
0.00% |
0.00% |
1.17% |
| Long-Term Debt to Total Capital |
|
39.17% |
37.80% |
36.42% |
33.63% |
32.44% |
31.87% |
31.31% |
35.21% |
41.12% |
39.11% |
34.72% |
| 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 |
|
58.36% |
59.83% |
61.29% |
62.90% |
64.23% |
64.84% |
65.47% |
64.79% |
58.88% |
60.89% |
64.11% |
| Debt to EBITDA |
|
1.55 |
1.46 |
1.39 |
1.26 |
1.15 |
1.09 |
1.05 |
1.01 |
0.99 |
1.00 |
1.09 |
| Net Debt to EBITDA |
|
0.41 |
0.32 |
0.14 |
0.13 |
0.10 |
0.02 |
0.06 |
0.17 |
0.16 |
0.20 |
0.39 |
| Long-Term Debt to EBITDA |
|
1.46 |
1.38 |
1.31 |
1.14 |
1.04 |
0.99 |
0.95 |
1.01 |
0.99 |
1.00 |
1.06 |
| Debt to NOPAT |
|
2.01 |
1.91 |
1.86 |
1.70 |
1.49 |
1.43 |
1.34 |
1.31 |
2.74 |
2.85 |
1.59 |
| Net Debt to NOPAT |
|
0.53 |
0.42 |
0.19 |
0.18 |
0.14 |
0.03 |
0.07 |
0.22 |
0.43 |
0.58 |
0.57 |
| Long-Term Debt to NOPAT |
|
1.89 |
1.80 |
1.75 |
1.54 |
1.35 |
1.30 |
1.22 |
1.31 |
2.74 |
2.85 |
1.53 |
| Altman Z-Score |
|
4.07 |
5.06 |
5.77 |
6.88 |
5.78 |
5.63 |
5.67 |
5.81 |
5.85 |
5.76 |
4.58 |
| 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 |
|
2.33 |
2.56 |
2.65 |
2.39 |
2.40 |
2.62 |
2.73 |
3.19 |
2.82 |
2.51 |
2.37 |
| Quick Ratio |
|
1.51 |
1.70 |
1.85 |
1.64 |
1.64 |
1.79 |
1.84 |
1.72 |
1.58 |
1.63 |
1.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,901 |
2,608 |
3,760 |
3,146 |
888 |
2,415 |
396 |
-977 |
1,008 |
3,935 |
3,380 |
| Operating Cash Flow to CapEx |
|
1,425.09% |
1,378.04% |
1,963.54% |
792.73% |
1,033.98% |
1,655.96% |
1,193.46% |
977.89% |
981.82% |
904.37% |
459.47% |
| Free Cash Flow to Firm to Interest Expense |
|
10.99 |
14.65 |
21.86 |
18.73 |
4.96 |
14.82 |
2.43 |
-5.81 |
5.93 |
23.28 |
19.77 |
| Operating Cash Flow to Interest Expense |
|
23.64 |
16.57 |
20.66 |
18.17 |
14.79 |
28.14 |
15.67 |
17.11 |
23.51 |
29.38 |
14.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
21.98 |
15.37 |
19.61 |
15.88 |
13.36 |
26.44 |
14.36 |
15.36 |
21.11 |
26.13 |
11.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.72 |
0.71 |
0.72 |
0.73 |
0.73 |
0.76 |
0.78 |
0.80 |
0.84 |
0.83 |
0.79 |
| Accounts Receivable Turnover |
|
8.12 |
9.71 |
10.80 |
10.99 |
10.96 |
11.52 |
12.52 |
13.61 |
10.74 |
11.65 |
11.06 |
| Inventory Turnover |
|
2.49 |
2.45 |
2.49 |
2.60 |
2.66 |
2.85 |
3.05 |
3.10 |
3.05 |
3.11 |
2.96 |
| Fixed Asset Turnover |
|
7.02 |
7.17 |
7.28 |
7.50 |
8.03 |
8.69 |
9.26 |
9.36 |
9.47 |
9.59 |
9.38 |
| Accounts Payable Turnover |
|
5.56 |
6.85 |
8.60 |
7.61 |
7.59 |
7.58 |
7.82 |
7.79 |
7.34 |
7.62 |
7.38 |
| Days Sales Outstanding (DSO) |
|
44.97 |
37.58 |
33.81 |
33.22 |
33.31 |
31.67 |
29.14 |
26.82 |
33.97 |
31.33 |
33.01 |
| Days Inventory Outstanding (DIO) |
|
146.78 |
149.05 |
146.83 |
140.13 |
137.41 |
127.89 |
119.62 |
117.64 |
119.73 |
117.48 |
123.11 |
| Days Payable Outstanding (DPO) |
|
65.64 |
53.26 |
42.47 |
47.97 |
48.10 |
48.18 |
46.68 |
46.86 |
49.70 |
47.92 |
49.48 |
| Cash Conversion Cycle (CCC) |
|
126.10 |
133.37 |
138.17 |
125.38 |
122.63 |
111.38 |
102.09 |
97.60 |
104.00 |
100.89 |
106.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
25,597 |
26,457 |
26,075 |
26,192 |
27,608 |
27,152 |
28,505 |
29,663 |
23,539 |
26,068 |
32,749 |
| Invested Capital Turnover |
|
1.39 |
1.38 |
1.35 |
1.40 |
1.46 |
1.52 |
1.55 |
1.55 |
1.73 |
1.69 |
1.45 |
| Increase / (Decrease) in Invested Capital |
|
-283 |
171 |
-1,629 |
-1,092 |
2,011 |
695 |
2,430 |
3,471 |
-4,069 |
-1,084 |
4,244 |
| Enterprise Value (EV) |
|
121,789 |
160,042 |
190,663 |
238,705 |
190,859 |
174,966 |
169,685 |
176,531 |
184,900 |
190,217 |
141,097 |
| Market Capitalization |
|
117,715 |
156,616 |
189,057 |
237,183 |
189,525 |
174,694 |
168,908 |
174,077 |
182,567 |
187,222 |
135,626 |
| Book Value per Share |
|
$19.34 |
$20.72 |
$21.93 |
$22.11 |
$23.59 |
$24.19 |
$25.07 |
$24.78 |
$19.65 |
$21.54 |
$25.57 |
| Tangible Book Value per Share |
|
$8.54 |
$9.84 |
$11.09 |
$11.29 |
$12.77 |
$13.27 |
$14.10 |
$13.33 |
$8.06 |
$6.78 |
$10.73 |
| Total Capital |
|
36,979 |
38,538 |
39,926 |
39,224 |
40,908 |
41,457 |
42,351 |
41,997 |
36,017 |
37,890 |
42,548 |
| Total Debt |
|
15,398 |
15,480 |
15,457 |
14,554 |
14,634 |
14,577 |
14,623 |
14,788 |
14,811 |
14,817 |
15,270 |
| Total Long-Term Debt |
|
14,484 |
14,566 |
14,543 |
13,190 |
13,270 |
13,212 |
13,258 |
14,788 |
14,811 |
14,817 |
14,772 |
| Net Debt |
|
4,074 |
3,426 |
1,606 |
1,522 |
1,334 |
272 |
777 |
2,454 |
2,333 |
2,995 |
5,471 |
| Capital Expenditures (CapEx) |
|
287 |
214 |
181 |
385 |
256 |
277 |
214 |
294 |
407 |
549 |
533 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,426 |
3,130 |
2,152 |
1,917 |
2,791 |
3,171 |
4,055 |
4,779 |
4,132 |
2,964 |
4,044 |
| Debt-free Net Working Capital (DFNWC) |
|
13,750 |
15,184 |
16,003 |
14,949 |
16,091 |
17,476 |
17,901 |
17,113 |
16,610 |
14,786 |
13,843 |
| Net Working Capital (NWC) |
|
12,836 |
14,270 |
15,089 |
13,585 |
14,727 |
16,111 |
16,536 |
17,113 |
16,610 |
14,786 |
13,345 |
| Net Nonoperating Expense (NNE) |
|
128 |
12 |
-195 |
-75 |
-21 |
-70 |
14 |
-172 |
56 |
-153 |
254 |
| Net Nonoperating Obligations (NNO) |
|
4,016 |
3,399 |
1,606 |
1,522 |
1,334 |
272 |
777 |
2,454 |
2,333 |
2,995 |
5,471 |
| Total Depreciation and Amortization (D&A) |
|
462 |
437 |
411 |
419 |
439 |
436 |
397 |
398 |
371 |
393 |
413 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.77% |
8.62% |
5.91% |
5.13% |
7.16% |
7.79% |
9.59% |
11.05% |
9.33% |
6.61% |
9.09% |
| Debt-free Net Working Capital to Revenue |
|
38.39% |
41.84% |
43.96% |
40.03% |
41.30% |
42.94% |
42.33% |
39.56% |
37.51% |
32.96% |
31.12% |
| Net Working Capital to Revenue |
|
35.83% |
39.32% |
41.45% |
36.37% |
37.80% |
39.59% |
39.11% |
39.56% |
37.51% |
32.96% |
30.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.33 |
$2.48 |
$2.08 |
$1.91 |
$2.62 |
$2.86 |
$2.55 |
$2.44 |
($2.80) |
$2.81 |
$6.92 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.11B |
1.10B |
1.09B |
1.10B |
1.07B |
1.07B |
| Adjusted Diluted Earnings per Share |
|
$1.32 |
$2.46 |
$2.06 |
$1.88 |
$2.57 |
$2.83 |
$2.52 |
$2.43 |
($2.77) |
$2.78 |
$6.88 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.13B |
1.13B |
1.13B |
1.13B |
1.13B |
1.12B |
1.12B |
1.10B |
1.11B |
1.08B |
1.07B |
| 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 |
|
1.11B |
1.12B |
1.12B |
1.11B |
1.11B |
1.11B |
1.10B |
1.08B |
1.07B |
1.07B |
1.05B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
987 |
2,779 |
2,131 |
2,054 |
1,807 |
3,110 |
2,826 |
2,494 |
2,043 |
2,851 |
1,616 |
| Normalized NOPAT Margin |
|
11.44% |
27.97% |
22.70% |
21.87% |
17.64% |
26.65% |
25.74% |
24.07% |
18.12% |
23.27% |
15.25% |
| Pre Tax Income Margin |
|
16.45% |
29.81% |
26.61% |
24.26% |
25.35% |
31.15% |
28.28% |
28.48% |
26.36% |
28.95% |
21.06% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.21 |
17.64 |
15.52 |
14.57 |
15.51 |
23.30 |
20.05 |
18.57 |
18.48 |
21.99 |
14.05 |
| NOPAT to Interest Expense |
|
9.35 |
15.61 |
12.39 |
12.23 |
16.20 |
19.08 |
17.33 |
14.85 |
-18.01 |
16.87 |
44.59 |
| EBIT Less CapEx to Interest Expense |
|
7.55 |
16.44 |
14.47 |
12.27 |
14.08 |
21.60 |
18.74 |
16.82 |
16.08 |
18.74 |
10.94 |
| NOPAT Less CapEx to Interest Expense |
|
7.69 |
14.41 |
11.34 |
9.94 |
14.77 |
17.38 |
16.02 |
13.10 |
-20.40 |
13.62 |
41.47 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
47.87% |
45.27% |
42.64% |
41.69% |
36.35% |
35.38% |
34.21% |
32.79% |
68.67% |
71.05% |
38.50% |
| Augmented Payout Ratio |
|
88.98% |
77.31% |
70.25% |
78.63% |
76.99% |
83.57% |
89.49% |
98.86% |
227.32% |
251.69% |
146.68% |