| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
323,444,928.00 |
322,356,795.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
323,444,928.00 |
322,356,795.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.00 |
2.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.87% |
15.50% |
8.08% |
7.15% |
2.97% |
-1.83% |
2.61% |
4.57% |
10.44% |
- |
20.57% |
| EBITDA Growth |
|
26.65% |
30.23% |
26.13% |
10.73% |
2.90% |
8.39% |
3.16% |
-0.41% |
9.03% |
- |
29.65% |
| EBIT Growth |
|
32.44% |
33.18% |
29.67% |
10.82% |
1.82% |
10.17% |
2.60% |
-3.18% |
7.33% |
- |
32.57% |
| NOPAT Growth |
|
31.60% |
32.62% |
30.39% |
10.82% |
2.09% |
9.54% |
0.16% |
-2.25% |
6.53% |
- |
37.59% |
| Net Income Growth |
|
30.78% |
36.38% |
31.47% |
18.11% |
9.27% |
-3.76% |
-1.79% |
-3.63% |
4.73% |
- |
35.62% |
| EPS Growth |
|
33.00% |
40.00% |
33.95% |
20.45% |
11.28% |
-1.65% |
0.68% |
-1.89% |
6.76% |
- |
37.42% |
| Operating Cash Flow Growth |
|
-15.03% |
-22.02% |
-10.71% |
-15.79% |
14.23% |
-6.98% |
11.06% |
12.88% |
61.10% |
- |
104.05% |
| Free Cash Flow Firm Growth |
|
153.77% |
274.70% |
-89.98% |
-112.70% |
-121.35% |
-90.53% |
-303.57% |
106.79% |
314.31% |
- |
844.41% |
| Invested Capital Growth |
|
-5.67% |
12.15% |
17.18% |
25.56% |
23.00% |
21.70% |
20.07% |
16.29% |
6.77% |
- |
-3.51% |
| Revenue Q/Q Growth |
|
-0.20% |
22.29% |
-19.33% |
8.84% |
-4.09% |
16.58% |
-15.68% |
10.92% |
1.30% |
- |
-9.42% |
| EBITDA Q/Q Growth |
|
0.36% |
32.27% |
-18.86% |
9.64% |
-6.75% |
18.46% |
-14.83% |
5.85% |
2.09% |
- |
-1.30% |
| EBIT Q/Q Growth |
|
-0.24% |
35.26% |
-20.56% |
11.52% |
-8.35% |
20.99% |
-17.04% |
5.24% |
1.60% |
- |
-1.24% |
| NOPAT Q/Q Growth |
|
0.23% |
37.39% |
-20.52% |
9.24% |
-7.67% |
21.87% |
-18.51% |
6.61% |
0.62% |
- |
0.67% |
| Net Income Q/Q Growth |
|
0.23% |
36.29% |
-19.96% |
8.02% |
-7.27% |
20.04% |
-18.33% |
6.00% |
0.78% |
- |
0.63% |
| EPS Q/Q Growth |
|
0.76% |
36.84% |
-19.78% |
8.90% |
-6.92% |
20.95% |
-17.88% |
6.12% |
1.28% |
- |
1.00% |
| Operating Cash Flow Q/Q Growth |
|
-36.08% |
111.09% |
-61.12% |
60.50% |
-13.30% |
71.91% |
-53.58% |
63.13% |
23.75% |
- |
-25.47% |
| Free Cash Flow Firm Q/Q Growth |
|
-24.44% |
-46.55% |
-83.90% |
-306.53% |
-27.05% |
117.85% |
-534.63% |
106.89% |
3,910.32% |
- |
47.31% |
| Invested Capital Q/Q Growth |
|
9.16% |
-3.28% |
12.03% |
6.16% |
6.93% |
-4.31% |
10.53% |
2.83% |
-1.83% |
- |
2.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.63% |
27.35% |
28.15% |
28.29% |
28.34% |
26.53% |
28.16% |
27.62% |
28.00% |
- |
29.61% |
| EBITDA Margin |
|
14.13% |
14.33% |
14.42% |
14.52% |
14.12% |
14.35% |
14.49% |
13.83% |
13.94% |
- |
15.58% |
| Operating Margin |
|
12.05% |
12.35% |
12.17% |
12.47% |
11.91% |
12.36% |
12.17% |
11.54% |
11.58% |
- |
13.38% |
| EBIT Margin |
|
12.05% |
12.35% |
12.17% |
12.47% |
11.91% |
12.36% |
12.17% |
11.54% |
11.58% |
- |
13.38% |
| Profit (Net Income) Margin |
|
9.08% |
10.12% |
10.04% |
9.97% |
9.64% |
9.92% |
9.61% |
9.19% |
9.14% |
- |
10.81% |
| Tax Burden Percent |
|
75.38% |
76.57% |
76.60% |
75.03% |
75.58% |
76.13% |
74.78% |
75.75% |
75.02% |
- |
77.61% |
| Interest Burden Percent |
|
100.00% |
107.01% |
107.77% |
106.58% |
107.04% |
105.44% |
105.67% |
105.07% |
105.23% |
- |
104.16% |
| Effective Tax Rate |
|
24.62% |
23.43% |
23.40% |
24.97% |
24.42% |
23.87% |
25.22% |
24.25% |
24.98% |
- |
22.39% |
| Return on Invested Capital (ROIC) |
|
67.85% |
82.86% |
75.70% |
75.10% |
67.45% |
72.95% |
63.78% |
59.42% |
59.16% |
- |
75.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
67.85% |
81.09% |
74.01% |
73.59% |
65.91% |
71.72% |
62.63% |
58.34% |
58.08% |
- |
74.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-27.13% |
-39.90% |
-33.19% |
-33.25% |
-27.95% |
-34.05% |
-26.54% |
-24.36% |
-24.38% |
- |
-33.96% |
| Return on Equity (ROE) |
|
40.72% |
42.96% |
42.52% |
41.85% |
39.50% |
38.90% |
37.24% |
35.06% |
34.78% |
- |
41.99% |
| Cash Return on Invested Capital (CROIC) |
|
69.62% |
63.77% |
56.85% |
49.78% |
46.83% |
52.34% |
46.45% |
46.58% |
54.68% |
- |
71.68% |
| Operating Return on Assets (OROA) |
|
17.23% |
18.17% |
17.95% |
18.35% |
17.35% |
17.89% |
17.96% |
17.01% |
16.82% |
- |
21.30% |
| Return on Assets (ROA) |
|
12.99% |
14.89% |
14.82% |
14.67% |
14.03% |
14.36% |
14.19% |
13.54% |
13.28% |
- |
17.22% |
| Return on Common Equity (ROCE) |
|
40.72% |
42.96% |
42.52% |
41.85% |
39.50% |
38.90% |
37.24% |
35.06% |
34.78% |
- |
41.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
37.35% |
0.00% |
40.25% |
40.39% |
40.16% |
0.00% |
37.34% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
447 |
570 |
453 |
495 |
457 |
557 |
454 |
483 |
487 |
620 |
624 |
| NOPAT Margin |
|
9.08% |
9.46% |
9.32% |
9.35% |
9.00% |
9.41% |
9.10% |
8.74% |
8.69% |
- |
10.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.77% |
1.70% |
1.50% |
1.54% |
1.23% |
1.15% |
1.08% |
1.09% |
- |
0.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.35% |
- |
- |
- |
6.11% |
7.21% |
6.40% |
6.67% |
6.57% |
8.04% |
8.52% |
| Cost of Revenue to Revenue |
|
72.37% |
72.65% |
71.85% |
71.71% |
71.66% |
73.47% |
71.84% |
72.38% |
72.00% |
- |
70.39% |
| SG&A Expenses to Revenue |
|
16.46% |
15.00% |
15.98% |
15.82% |
16.42% |
14.17% |
15.99% |
16.07% |
16.43% |
- |
16.24% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
15.58% |
15.00% |
15.98% |
15.82% |
16.42% |
14.17% |
15.99% |
16.07% |
16.43% |
- |
16.24% |
| Earnings before Interest and Taxes (EBIT) |
|
593 |
744 |
591 |
659 |
604 |
731 |
606 |
638 |
648 |
814 |
804 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
696 |
863 |
700 |
768 |
716 |
848 |
722 |
765 |
781 |
949 |
937 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.23 |
9.88 |
8.84 |
9.10 |
8.81 |
8.99 |
8.26 |
7.80 |
8.76 |
- |
11.70 |
| Price to Tangible Book Value (P/TBV) |
|
8.23 |
9.88 |
8.84 |
9.10 |
8.81 |
8.99 |
8.26 |
7.80 |
8.76 |
- |
11.70 |
| Price to Revenue (P/Rev) |
|
1.93 |
2.36 |
2.11 |
2.21 |
2.18 |
2.34 |
2.17 |
2.08 |
2.34 |
- |
3.10 |
| Price to Earnings (P/E) |
|
22.04 |
25.68 |
21.97 |
22.52 |
21.93 |
23.68 |
22.13 |
21.67 |
24.72 |
- |
31.85 |
| Dividend Yield |
|
1.18% |
0.94% |
1.05% |
1.00% |
1.03% |
0.98% |
1.08% |
1.13% |
1.00% |
- |
0.73% |
| Earnings Yield |
|
4.54% |
3.89% |
4.55% |
4.44% |
4.56% |
4.22% |
4.52% |
4.62% |
4.05% |
- |
3.14% |
| Enterprise Value to Invested Capital (EV/IC) |
|
14.03 |
18.59 |
15.08 |
15.20 |
14.14 |
15.70 |
13.24 |
12.45 |
14.68 |
- |
22.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.82 |
2.24 |
2.00 |
2.11 |
2.08 |
2.22 |
2.06 |
1.97 |
2.23 |
- |
2.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.69 |
16.76 |
14.47 |
15.09 |
14.91 |
15.50 |
14.34 |
13.88 |
15.73 |
- |
20.59 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.20 |
19.81 |
17.01 |
17.73 |
17.56 |
18.18 |
16.84 |
16.42 |
18.68 |
- |
24.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.36 |
26.12 |
22.39 |
23.36 |
23.12 |
23.97 |
22.33 |
21.72 |
24.76 |
- |
31.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.83 |
18.18 |
16.82 |
18.85 |
18.25 |
19.94 |
18.27 |
17.12 |
17.59 |
- |
20.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.57 |
30.81 |
28.62 |
33.99 |
33.30 |
32.94 |
31.10 |
28.75 |
27.73 |
- |
30.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.54 |
0.51 |
0.50 |
0.48 |
0.42 |
0.40 |
0.27 |
0.26 |
0.26 |
- |
0.16 |
| Long-Term Debt to Equity |
|
0.48 |
0.45 |
0.31 |
0.30 |
0.29 |
0.28 |
0.18 |
0.18 |
0.17 |
- |
0.12 |
| Financial Leverage |
|
-0.40 |
-0.49 |
-0.45 |
-0.45 |
-0.42 |
-0.47 |
-0.42 |
-0.42 |
-0.42 |
- |
-0.45 |
| Leverage Ratio |
|
3.14 |
3.03 |
3.04 |
2.99 |
2.96 |
2.81 |
2.74 |
2.69 |
2.72 |
- |
2.51 |
| Compound Leverage Factor |
|
3.14 |
3.24 |
3.27 |
3.19 |
3.17 |
2.97 |
2.89 |
2.82 |
2.86 |
- |
2.62 |
| Debt to Total Capital |
|
34.93% |
33.56% |
33.22% |
32.43% |
29.61% |
28.67% |
21.37% |
20.92% |
20.50% |
- |
13.90% |
| Short-Term Debt to Total Capital |
|
3.54% |
3.41% |
12.80% |
12.50% |
9.35% |
9.06% |
7.03% |
6.89% |
6.75% |
- |
3.30% |
| Long-Term Debt to Total Capital |
|
31.38% |
30.16% |
20.42% |
19.94% |
20.25% |
19.62% |
14.34% |
14.03% |
13.75% |
- |
10.61% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
65.07% |
66.44% |
66.78% |
67.57% |
70.39% |
71.33% |
78.63% |
79.08% |
79.50% |
- |
86.10% |
| Debt to EBITDA |
|
0.94 |
0.90 |
0.86 |
0.84 |
0.75 |
0.73 |
0.50 |
0.50 |
0.49 |
- |
0.30 |
| Net Debt to EBITDA |
|
-0.78 |
-0.88 |
-0.76 |
-0.75 |
-0.72 |
-0.83 |
-0.74 |
-0.76 |
-0.82 |
- |
-0.91 |
| Long-Term Debt to EBITDA |
|
0.85 |
0.81 |
0.53 |
0.51 |
0.51 |
0.50 |
0.33 |
0.33 |
0.33 |
- |
0.23 |
| Debt to NOPAT |
|
1.47 |
1.41 |
1.33 |
1.29 |
1.16 |
1.13 |
0.77 |
0.78 |
0.77 |
- |
0.46 |
| Net Debt to NOPAT |
|
-1.22 |
-1.38 |
-1.18 |
-1.16 |
-1.12 |
-1.28 |
-1.16 |
-1.20 |
-1.28 |
- |
-1.41 |
| Long-Term Debt to NOPAT |
|
1.32 |
1.26 |
0.82 |
0.80 |
0.79 |
0.77 |
0.52 |
0.52 |
0.51 |
- |
0.35 |
| Altman Z-Score |
|
4.43 |
5.28 |
4.89 |
5.10 |
5.04 |
5.36 |
5.41 |
5.32 |
5.42 |
- |
7.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.70 |
1.77 |
1.54 |
1.56 |
1.57 |
1.62 |
1.55 |
1.58 |
1.52 |
- |
1.54 |
| Quick Ratio |
|
1.06 |
1.20 |
0.99 |
1.00 |
0.93 |
1.05 |
0.89 |
0.92 |
0.85 |
- |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
600 |
303 |
49 |
-101 |
-128 |
23 |
-99 |
6.85 |
275 |
502 |
740 |
| Operating Cash Flow to CapEx |
|
253.93% |
426.69% |
270.77% |
299.83% |
284.60% |
428.46% |
197.57% |
331.32% |
395.24% |
- |
400.09% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.43 |
1.47 |
1.48 |
1.47 |
1.46 |
1.45 |
1.48 |
1.47 |
1.45 |
- |
1.59 |
| Accounts Receivable Turnover |
|
114.98 |
147.41 |
123.36 |
118.06 |
122.02 |
153.53 |
122.71 |
109.56 |
115.90 |
- |
120.83 |
| Inventory Turnover |
|
5.62 |
7.02 |
6.38 |
6.36 |
5.59 |
6.58 |
5.98 |
6.10 |
5.33 |
- |
6.06 |
| Fixed Asset Turnover |
|
6.11 |
6.07 |
6.15 |
6.12 |
6.02 |
5.77 |
5.79 |
5.74 |
5.76 |
- |
5.96 |
| Accounts Payable Turnover |
|
6.82 |
7.46 |
7.18 |
6.97 |
6.61 |
7.48 |
7.17 |
7.04 |
6.39 |
- |
7.10 |
| Days Sales Outstanding (DSO) |
|
3.17 |
2.48 |
2.96 |
3.09 |
2.99 |
2.38 |
2.97 |
3.33 |
3.15 |
- |
3.02 |
| Days Inventory Outstanding (DIO) |
|
64.95 |
51.98 |
57.23 |
57.44 |
65.31 |
55.45 |
61.01 |
59.80 |
68.47 |
- |
60.28 |
| Days Payable Outstanding (DPO) |
|
53.51 |
48.90 |
50.87 |
52.37 |
55.22 |
48.82 |
50.92 |
51.87 |
57.08 |
- |
51.43 |
| Cash Conversion Cycle (CCC) |
|
14.62 |
5.56 |
9.32 |
8.16 |
13.09 |
9.01 |
13.06 |
11.26 |
14.54 |
- |
11.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,543 |
2,460 |
2,755 |
2,925 |
3,128 |
2,993 |
3,308 |
3,402 |
3,340 |
3,111 |
3,192 |
| Invested Capital Turnover |
|
7.47 |
8.76 |
8.12 |
8.03 |
7.49 |
7.75 |
7.01 |
6.80 |
6.81 |
- |
7.32 |
| Increase / (Decrease) in Invested Capital |
|
-153 |
266 |
404 |
595 |
585 |
534 |
553 |
477 |
212 |
117 |
-116 |
| Enterprise Value (EV) |
|
35,685 |
45,717 |
41,550 |
44,461 |
44,222 |
46,998 |
43,797 |
42,362 |
49,023 |
- |
70,655 |
| Market Capitalization |
|
37,725 |
48,129 |
43,743 |
46,667 |
46,357 |
49,514 |
46,065 |
44,692 |
51,567 |
- |
73,768 |
| Book Value per Share |
|
$13.53 |
$14.47 |
$14.76 |
$15.38 |
$15.86 |
$16.70 |
$16.96 |
$17.53 |
$18.09 |
$19.13 |
$19.56 |
| Tangible Book Value per Share |
|
$13.53 |
$14.47 |
$14.76 |
$15.38 |
$15.86 |
$16.70 |
$16.96 |
$17.53 |
$18.09 |
$19.13 |
$19.56 |
| Total Capital |
|
7,043 |
7,332 |
7,410 |
7,593 |
7,477 |
7,724 |
7,092 |
7,249 |
7,401 |
7,705 |
7,323 |
| Total Debt |
|
2,460 |
2,461 |
2,462 |
2,463 |
2,214 |
2,215 |
1,516 |
1,516 |
1,517 |
1,518 |
1,018 |
| Total Long-Term Debt |
|
2,210 |
2,211 |
1,513 |
1,514 |
1,514 |
1,515 |
1,017 |
1,017 |
1,018 |
1,018 |
777 |
| Net Debt |
|
-2,040 |
-2,412 |
-2,193 |
-2,205 |
-2,135 |
-2,516 |
-2,268 |
-2,331 |
-2,544 |
-3,077 |
-3,113 |
| Capital Expenditures (CapEx) |
|
177 |
222 |
136 |
197 |
180 |
206 |
207 |
202 |
209 |
201 |
209 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,164 |
-1,410 |
-1,084 |
-998 |
-867 |
-1,154 |
-845 |
-814 |
-952 |
-1,282 |
-1,231 |
| Debt-free Net Working Capital (DFNWC) |
|
3,336 |
3,462 |
3,570 |
3,670 |
3,482 |
3,577 |
2,938 |
3,033 |
3,109 |
3,313 |
2,900 |
| Net Working Capital (NWC) |
|
3,086 |
3,212 |
2,622 |
2,721 |
2,783 |
2,877 |
2,439 |
2,534 |
2,610 |
2,813 |
2,659 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-40 |
-35 |
-33 |
-32 |
-30 |
-26 |
-25 |
-25 |
-26 |
-26 |
| Net Nonoperating Obligations (NNO) |
|
-2,040 |
-2,412 |
-2,193 |
-2,205 |
-2,135 |
-2,516 |
-2,268 |
-2,331 |
-2,544 |
-3,077 |
-3,113 |
| Total Depreciation and Amortization (D&A) |
|
102 |
119 |
109 |
109 |
112 |
117 |
116 |
126 |
132 |
135 |
133 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.95% |
-6.92% |
-5.23% |
-4.73% |
-4.08% |
-5.46% |
-3.98% |
-3.79% |
-4.32% |
- |
-5.18% |
| Debt-free Net Working Capital to Revenue |
|
17.05% |
16.99% |
17.21% |
17.40% |
16.39% |
16.93% |
13.82% |
14.11% |
14.12% |
- |
12.20% |
| Net Working Capital to Revenue |
|
15.77% |
15.76% |
12.64% |
12.90% |
13.10% |
13.62% |
11.48% |
11.79% |
11.85% |
- |
11.18% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.34 |
$1.82 |
$1.47 |
$1.60 |
$1.49 |
$1.80 |
$1.48 |
$1.57 |
$1.59 |
$2.02 |
$2.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
334.28M |
335.19M |
331.26M |
329.39M |
327.71M |
328.59M |
324.88M |
323M |
321.27M |
322.22M |
318.96M |
| Adjusted Diluted Earnings per Share |
|
$1.33 |
$1.82 |
$1.46 |
$1.59 |
$1.48 |
$1.79 |
$1.47 |
$1.56 |
$1.58 |
$2.00 |
$2.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
336.26M |
337.43M |
333.74M |
331.51M |
329.94M |
330.98M |
327.01M |
324.80M |
323.30M |
324.42M |
321.23M |
| 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 |
|
336.67M |
335.17M |
333.57M |
331.76M |
329.93M |
328.82M |
327.07M |
325.23M |
323.44M |
322.36M |
320.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
447 |
570 |
453 |
495 |
457 |
557 |
454 |
483 |
487 |
620 |
624 |
| Normalized NOPAT Margin |
|
9.08% |
9.46% |
9.32% |
9.35% |
9.00% |
9.41% |
9.10% |
8.74% |
8.69% |
- |
10.38% |
| Pre Tax Income Margin |
|
12.05% |
13.22% |
13.11% |
13.29% |
12.75% |
13.04% |
12.86% |
12.13% |
12.18% |
- |
13.93% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
26.22% |
24.26% |
23.27% |
22.77% |
22.72% |
23.38% |
23.95% |
24.66% |
24.85% |
- |
23.25% |
| Augmented Payout Ratio |
|
83.86% |
77.53% |
76.47% |
75.46% |
76.13% |
78.13% |
78.45% |
80.26% |
79.47% |
- |
78.07% |