Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.44% |
9.03% |
2.63% |
-0.59% |
-0.09% |
3.03% |
3.64% |
2.51% |
5.10% |
5.23% |
14.94% |
EBITDA Growth |
|
9.83% |
14.03% |
15.36% |
-0.91% |
5.28% |
-0.65% |
-9.22% |
4.63% |
-5.49% |
5.44% |
15.05% |
EBIT Growth |
|
11.59% |
15.03% |
23.02% |
1.99% |
6.94% |
-1.37% |
-16.19% |
2.53% |
-7.11% |
6.34% |
16.33% |
NOPAT Growth |
|
7.09% |
17.29% |
26.13% |
6.94% |
7.76% |
-0.98% |
-19.59% |
-3.27% |
-7.06% |
8.08% |
16.47% |
Net Income Growth |
|
6.63% |
15.23% |
22.05% |
-3.27% |
10.22% |
0.69% |
-16.79% |
12.59% |
-6.45% |
9.70% |
17.74% |
EPS Growth |
|
7.22% |
15.81% |
24.19% |
-3.49% |
10.04% |
0.65% |
-17.31% |
12.90% |
-5.91% |
10.79% |
17.65% |
Operating Cash Flow Growth |
|
35.81% |
105.09% |
-0.59% |
-4.48% |
-9.83% |
0.64% |
-10.05% |
7.33% |
8.10% |
-6.68% |
55.56% |
Free Cash Flow Firm Growth |
|
41.78% |
-380.76% |
-312.81% |
-871.97% |
-220.23% |
-76.33% |
-14.29% |
84.87% |
77.09% |
87.24% |
16.78% |
Invested Capital Growth |
|
15.93% |
30.97% |
43.14% |
40.95% |
26.91% |
15.99% |
18.98% |
15.75% |
16.46% |
16.35% |
25.12% |
Revenue Q/Q Growth |
|
-5.82% |
7.82% |
-0.37% |
4.22% |
-2.62% |
1.50% |
-3.50% |
4.75% |
0.42% |
2.10% |
-4.55% |
EBITDA Q/Q Growth |
|
-18.87% |
19.93% |
-7.43% |
21.93% |
-15.76% |
21.33% |
-20.49% |
29.56% |
-20.51% |
10.86% |
-8.35% |
EBIT Q/Q Growth |
|
-21.72% |
26.27% |
-11.79% |
27.99% |
-19.31% |
35.04% |
-26.87% |
34.21% |
-25.58% |
14.74% |
-10.54% |
NOPAT Q/Q Growth |
|
-22.65% |
33.25% |
-11.69% |
17.66% |
-15.29% |
43.29% |
-25.12% |
18.56% |
-22.16% |
16.37% |
-9.93% |
Net Income Q/Q Growth |
|
-21.32% |
34.77% |
-13.26% |
15.92% |
-14.96% |
42.73% |
-31.25% |
32.09% |
-22.32% |
17.96% |
-6.98% |
EPS Q/Q Growth |
|
-21.45% |
34.46% |
-12.17% |
15.59% |
-15.16% |
44.19% |
-31.75% |
31.80% |
-22.40% |
18.46% |
-6.81% |
Operating Cash Flow Q/Q Growth |
|
179.06% |
-69.83% |
7.87% |
49.54% |
321.43% |
-85.38% |
3.65% |
41.17% |
370.35% |
-86.93% |
23.67% |
Free Cash Flow Firm Q/Q Growth |
|
53.69% |
30.95% |
-11.50% |
-63.31% |
-282.40% |
40.71% |
-162.52% |
46.20% |
-110.57% |
61.57% |
65.26% |
Invested Capital Q/Q Growth |
|
-0.65% |
6.94% |
1.32% |
7.69% |
12.25% |
16.88% |
-0.23% |
-3.04% |
2.59% |
19.89% |
-2.94% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
29.86% |
32.92% |
32.53% |
33.39% |
30.88% |
33.58% |
32.42% |
33.38% |
30.57% |
32.93% |
32.07% |
EBITDA Margin |
|
16.94% |
19.66% |
17.68% |
19.03% |
16.26% |
18.80% |
15.73% |
19.09% |
15.43% |
19.50% |
17.96% |
Operating Margin |
|
13.47% |
16.67% |
14.35% |
15.98% |
12.95% |
15.81% |
11.97% |
14.24% |
12.30% |
16.47% |
14.71% |
EBIT Margin |
|
13.67% |
16.45% |
14.04% |
15.86% |
12.92% |
15.59% |
11.72% |
15.46% |
12.07% |
16.28% |
14.49% |
Profit (Net Income) Margin |
|
10.94% |
13.09% |
10.48% |
12.03% |
10.82% |
12.39% |
8.81% |
12.37% |
9.81% |
12.68% |
10.97% |
Tax Burden Percent |
|
79.63% |
78.38% |
73.68% |
74.64% |
81.56% |
76.82% |
71.88% |
77.83% |
79.65% |
76.73% |
75.39% |
Interest Burden Percent |
|
100.50% |
101.58% |
101.24% |
101.62% |
102.69% |
103.46% |
104.60% |
102.76% |
102.02% |
101.46% |
100.46% |
Effective Tax Rate |
|
20.37% |
21.62% |
26.32% |
25.36% |
18.44% |
23.19% |
28.12% |
22.17% |
20.35% |
23.27% |
24.61% |
Return on Invested Capital (ROIC) |
|
29.33% |
37.00% |
32.51% |
36.68% |
33.50% |
41.52% |
34.52% |
43.44% |
37.08% |
48.46% |
52.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
28.55% |
36.90% |
32.74% |
36.41% |
32.82% |
40.92% |
34.14% |
40.73% |
37.05% |
48.35% |
52.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.40% |
-6.87% |
-7.90% |
-8.49% |
-7.32% |
-10.70% |
-11.97% |
-13.25% |
-9.96% |
-13.09% |
-20.23% |
Return on Equity (ROE) |
|
24.93% |
30.13% |
24.61% |
28.19% |
26.18% |
30.82% |
22.55% |
30.19% |
27.12% |
35.37% |
31.79% |
Cash Return on Invested Capital (CROIC) |
|
16.96% |
5.96% |
-0.71% |
-0.70% |
9.93% |
20.83% |
24.93% |
29.10% |
27.67% |
29.57% |
31.92% |
Operating Return on Assets (OROA) |
|
16.53% |
19.59% |
17.01% |
19.62% |
16.84% |
20.41% |
15.25% |
20.42% |
16.56% |
22.37% |
19.74% |
Return on Assets (ROA) |
|
13.23% |
15.60% |
12.69% |
14.88% |
14.11% |
16.22% |
11.47% |
16.33% |
13.45% |
17.42% |
14.95% |
Return on Common Equity (ROCE) |
|
24.17% |
29.23% |
23.88% |
27.36% |
25.42% |
29.92% |
21.91% |
29.34% |
26.36% |
34.36% |
30.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
26.80% |
26.47% |
0.00% |
25.62% |
26.46% |
26.30% |
0.00% |
28.77% |
29.71% |
31.19% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,787 |
2,311 |
1,734 |
1,964 |
1,669 |
1,970 |
1,375 |
1,836 |
1,549 |
1,990 |
1,710 |
NOPAT Margin |
|
10.73% |
13.06% |
10.57% |
11.93% |
10.56% |
12.14% |
8.60% |
11.09% |
9.79% |
12.64% |
11.09% |
Net Nonoperating Expense Percent (NNEP) |
|
0.78% |
0.10% |
-0.23% |
0.28% |
0.69% |
0.59% |
0.39% |
2.71% |
0.03% |
0.11% |
-0.21% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.06% |
6.55% |
- |
- |
5.93% |
7.13% |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
70.14% |
67.08% |
67.47% |
66.61% |
69.12% |
66.42% |
67.58% |
66.62% |
69.43% |
67.07% |
67.93% |
SG&A Expenses to Revenue |
|
6.32% |
6.01% |
6.84% |
6.31% |
6.87% |
6.37% |
6.67% |
6.55% |
6.84% |
6.62% |
7.13% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
16.39% |
16.25% |
18.19% |
17.41% |
17.92% |
17.77% |
20.45% |
19.14% |
18.28% |
16.47% |
17.36% |
Earnings before Interest and Taxes (EBIT) |
|
2,277 |
2,909 |
2,304 |
2,612 |
2,041 |
2,529 |
1,873 |
2,561 |
1,908 |
2,564 |
2,235 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,822 |
3,479 |
2,900 |
3,133 |
2,570 |
3,051 |
2,514 |
3,162 |
2,441 |
3,070 |
2,770 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.05 |
8.35 |
8.09 |
6.79 |
9.06 |
8.17 |
8.21 |
7.85 |
7.19 |
8.48 |
8.37 |
Price to Tangible Book Value (P/TBV) |
|
41.41 |
43.70 |
53.69 |
36.59 |
26.79 |
20.89 |
26.21 |
18.29 |
17.85 |
21.20 |
20.61 |
Price to Revenue (P/Rev) |
|
3.50 |
3.67 |
3.53 |
2.92 |
3.81 |
3.38 |
3.29 |
3.13 |
2.71 |
3.12 |
3.00 |
Price to Earnings (P/E) |
|
30.62 |
32.21 |
31.51 |
27.11 |
34.96 |
31.70 |
30.69 |
27.76 |
24.63 |
27.62 |
26.89 |
Dividend Yield |
|
1.59% |
1.48% |
1.52% |
1.78% |
1.31% |
1.42% |
1.41% |
1.44% |
1.61% |
1.38% |
1.39% |
Earnings Yield |
|
3.27% |
3.10% |
3.17% |
3.69% |
2.86% |
3.16% |
3.26% |
3.60% |
4.06% |
3.62% |
3.72% |
Enterprise Value to Invested Capital (EV/IC) |
|
8.80 |
9.08 |
9.08 |
7.56 |
10.60 |
10.43 |
11.67 |
10.97 |
9.20 |
10.82 |
12.16 |
Enterprise Value to Revenue (EV/Rev) |
|
3.46 |
3.64 |
3.47 |
2.87 |
3.74 |
3.28 |
3.16 |
3.00 |
2.61 |
3.03 |
2.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.85 |
19.97 |
19.35 |
16.44 |
21.38 |
18.95 |
18.11 |
16.69 |
14.60 |
16.54 |
15.72 |
Enterprise Value to EBIT (EV/EBIT) |
|
23.01 |
24.45 |
23.77 |
20.46 |
26.82 |
23.86 |
22.75 |
20.60 |
17.93 |
20.24 |
19.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.81 |
31.41 |
30.72 |
26.55 |
35.24 |
31.45 |
30.01 |
26.94 |
23.09 |
26.04 |
24.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.34 |
24.99 |
24.70 |
20.25 |
25.97 |
22.22 |
21.27 |
19.28 |
17.05 |
19.91 |
18.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
55.74 |
172.82 |
0.00 |
0.00 |
119.39 |
53.80 |
50.87 |
40.46 |
35.77 |
39.35 |
42.35 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.17 |
0.17 |
0.04 |
0.06 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.17 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.15 |
-0.19 |
-0.24 |
-0.23 |
-0.22 |
-0.26 |
-0.35 |
-0.33 |
-0.27 |
-0.27 |
-0.39 |
Leverage Ratio |
|
1.91 |
1.93 |
1.93 |
1.91 |
1.89 |
1.93 |
2.00 |
2.00 |
2.02 |
2.04 |
2.11 |
Compound Leverage Factor |
|
1.92 |
1.97 |
1.95 |
1.94 |
1.94 |
2.00 |
2.09 |
2.06 |
2.06 |
2.07 |
2.12 |
Debt to Total Capital |
|
14.59% |
14.62% |
3.39% |
5.54% |
0.65% |
0.53% |
0.56% |
0.21% |
0.23% |
0.23% |
0.24% |
Short-Term Debt to Total Capital |
|
0.33% |
0.32% |
3.13% |
5.31% |
0.40% |
0.38% |
0.39% |
0.04% |
0.04% |
0.04% |
0.04% |
Long-Term Debt to Total Capital |
|
14.27% |
14.29% |
0.26% |
0.23% |
0.25% |
0.15% |
0.16% |
0.17% |
0.18% |
0.19% |
0.20% |
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 |
|
2.65% |
2.59% |
2.91% |
2.89% |
2.96% |
2.93% |
2.88% |
2.79% |
2.83% |
2.91% |
2.81% |
Common Equity to Total Capital |
|
82.76% |
82.80% |
93.69% |
91.57% |
96.39% |
96.54% |
96.57% |
97.00% |
96.94% |
96.86% |
96.95% |
Debt to EBITDA |
|
0.42 |
0.43 |
0.09 |
0.15 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.31 |
-0.29 |
-0.37 |
-0.36 |
-0.46 |
-0.64 |
-0.81 |
-0.76 |
-0.58 |
-0.54 |
-0.72 |
Long-Term Debt to EBITDA |
|
0.41 |
0.42 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.66 |
0.67 |
0.14 |
0.24 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
Net Debt to NOPAT |
|
-0.48 |
-0.46 |
-0.59 |
-0.59 |
-0.76 |
-1.07 |
-1.35 |
-1.22 |
-0.91 |
-0.85 |
-1.15 |
Long-Term Debt to NOPAT |
|
0.65 |
0.66 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Altman Z-Score |
|
6.76 |
6.92 |
7.05 |
6.42 |
8.38 |
7.55 |
7.13 |
7.07 |
6.49 |
7.10 |
6.63 |
Noncontrolling Interest Sharing Ratio |
|
3.04% |
2.99% |
2.96% |
2.93% |
2.92% |
2.93% |
2.86% |
2.81% |
2.83% |
2.86% |
2.82% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.48 |
1.47 |
1.10 |
1.16 |
1.26 |
1.33 |
1.30 |
1.37 |
1.29 |
1.26 |
1.23 |
Quick Ratio |
|
1.33 |
1.33 |
0.98 |
1.03 |
1.13 |
1.18 |
1.18 |
1.24 |
1.15 |
1.12 |
1.12 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,840 |
-3,974 |
-5,755 |
-5,161 |
-3,161 |
-827 |
-1,394 |
-531 |
-987 |
-469 |
-1,220 |
Operating Cash Flow to CapEx |
|
1,670.49% |
671.78% |
1,586.54% |
2,531.48% |
1,913.12% |
723.24% |
1,891.02% |
2,324.64% |
2,166.58% |
501.26% |
2,140.69% |
Free Cash Flow to Firm to Interest Expense |
|
-28.45 |
-132.27 |
-252.02 |
-455.40 |
-306.71 |
-57.02 |
-80.11 |
-47.38 |
-84.84 |
-64.39 |
-94.77 |
Operating Cash Flow to Interest Expense |
|
44.12 |
34.04 |
148.43 |
277.22 |
203.89 |
34.39 |
195.91 |
293.48 |
200.28 |
68.05 |
294.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
41.48 |
28.97 |
139.08 |
266.27 |
193.23 |
29.64 |
185.55 |
280.86 |
191.04 |
54.47 |
280.71 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.21 |
1.19 |
1.21 |
1.24 |
1.30 |
1.31 |
1.30 |
1.32 |
1.37 |
1.37 |
1.36 |
Accounts Receivable Turnover |
|
4.91 |
4.77 |
5.01 |
5.00 |
5.05 |
5.00 |
5.34 |
5.12 |
5.24 |
5.26 |
5.73 |
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 |
|
45.27 |
44.61 |
42.54 |
43.18 |
42.77 |
41.64 |
40.21 |
39.71 |
39.25 |
0.00 |
37.35 |
Accounts Payable Turnover |
|
18.83 |
17.39 |
16.71 |
18.74 |
18.53 |
17.46 |
17.18 |
18.04 |
18.24 |
18.33 |
17.33 |
Days Sales Outstanding (DSO) |
|
74.28 |
76.50 |
72.81 |
72.98 |
72.29 |
73.05 |
68.33 |
71.22 |
69.63 |
69.43 |
63.72 |
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) |
|
19.39 |
20.98 |
21.85 |
19.48 |
19.70 |
20.90 |
21.25 |
20.23 |
20.01 |
19.92 |
21.06 |
Cash Conversion Cycle (CCC) |
|
54.90 |
55.51 |
50.97 |
53.50 |
52.60 |
52.15 |
47.08 |
50.99 |
49.61 |
49.51 |
42.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
26,402 |
26,573 |
24,849 |
24,525 |
22,775 |
20,289 |
17,359 |
17,400 |
17,945 |
17,492 |
14,590 |
Invested Capital Turnover |
|
2.73 |
2.83 |
3.08 |
3.08 |
3.17 |
3.42 |
4.01 |
3.92 |
3.79 |
3.84 |
4.69 |
Increase / (Decrease) in Invested Capital |
|
3,627 |
6,284 |
7,489 |
7,125 |
4,830 |
2,797 |
2,769 |
2,367 |
2,536 |
2,458 |
2,930 |
Enterprise Value (EV) |
|
232,457 |
241,255 |
225,509 |
185,296 |
241,466 |
211,682 |
202,580 |
190,927 |
165,075 |
189,262 |
177,414 |
Market Capitalization |
|
235,301 |
243,872 |
228,949 |
188,515 |
245,814 |
218,070 |
210,913 |
198,859 |
170,892 |
194,744 |
184,930 |
Book Value per Share |
|
$43.32 |
$43.37 |
$42.08 |
$41.36 |
$40.67 |
$40.11 |
$38.66 |
$38.21 |
$36.06 |
$34.53 |
$33.26 |
Tangible Book Value per Share |
|
$8.42 |
$8.29 |
$6.34 |
$7.68 |
$13.76 |
$15.70 |
$12.11 |
$16.40 |
$14.53 |
$13.80 |
$13.50 |
Total Capital |
|
35,339 |
35,256 |
30,193 |
30,299 |
28,139 |
27,633 |
26,606 |
26,116 |
24,513 |
23,721 |
22,802 |
Total Debt |
|
5,157 |
5,154 |
1,025 |
1,679 |
183 |
147 |
148 |
54 |
56 |
55 |
55 |
Total Long-Term Debt |
|
5,042 |
5,039 |
79 |
69 |
72 |
42 |
43 |
44 |
45 |
45 |
46 |
Net Debt |
|
-3,780 |
-3,529 |
-4,320 |
-4,094 |
-5,182 |
-7,196 |
-9,099 |
-8,662 |
-6,512 |
-6,174 |
-8,157 |
Capital Expenditures (CapEx) |
|
171 |
152 |
214 |
124 |
110 |
69 |
180 |
142 |
108 |
99 |
177 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-203 |
-186 |
-2,182 |
-1,064 |
-822 |
-1,265 |
-3,572 |
-2,242 |
-1,521 |
-1,682 |
-3,797 |
Debt-free Net Working Capital (DFNWC) |
|
8,292 |
8,126 |
2,828 |
4,478 |
4,304 |
5,880 |
5,478 |
6,298 |
4,722 |
4,222 |
4,097 |
Net Working Capital (NWC) |
|
8,177 |
8,011 |
1,882 |
2,868 |
4,193 |
5,775 |
5,373 |
6,288 |
4,711 |
4,212 |
4,087 |
Net Nonoperating Expense (NNE) |
|
-35 |
-5.30 |
16 |
-18 |
-40 |
-40 |
-33 |
-212 |
-1.85 |
-6.54 |
18 |
Net Nonoperating Obligations (NNO) |
|
-3,780 |
-3,529 |
-4,320 |
-4,094 |
-5,182 |
-7,196 |
-9,099 |
-8,662 |
-6,512 |
-6,174 |
-8,157 |
Total Depreciation and Amortization (D&A) |
|
545 |
569 |
596 |
521 |
529 |
521 |
641 |
601 |
532 |
506 |
535 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.30% |
-0.28% |
-3.36% |
-1.65% |
-1.27% |
-1.96% |
-5.57% |
-3.53% |
-2.41% |
-2.70% |
-6.16% |
Debt-free Net Working Capital to Revenue |
|
12.34% |
12.24% |
4.36% |
6.94% |
6.67% |
9.10% |
8.54% |
9.91% |
7.48% |
6.77% |
6.65% |
Net Working Capital to Revenue |
|
12.16% |
12.07% |
2.90% |
4.45% |
6.49% |
8.94% |
8.38% |
9.89% |
7.46% |
6.75% |
6.64% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.85 |
$3.64 |
$2.70 |
$3.07 |
$2.66 |
$3.14 |
$2.18 |
$3.18 |
$2.42 |
$3.12 |
$2.64 |
Adjusted Weighted Average Basic Shares Outstanding |
|
626.82M |
625.68M |
627.85M |
628.35M |
629.02M |
628.00M |
630.61M |
631.54M |
630.85M |
630.14M |
632.76M |
Adjusted Diluted Earnings per Share |
|
$2.82 |
$3.59 |
$2.67 |
$3.04 |
$2.63 |
$3.10 |
$2.15 |
$3.15 |
$2.39 |
$3.08 |
$2.60 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
634.21M |
634.66M |
635.94M |
635.61M |
636.80M |
637.40M |
638.59M |
638.74M |
637.74M |
638.77M |
642.84M |
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 |
|
678.68M |
675.18M |
672.99M |
672.27M |
670.74M |
666.83M |
665.11M |
664.65M |
662.93M |
658.89M |
665.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,787 |
2,311 |
1,812 |
2,022 |
1,763 |
2,077 |
1,714 |
2,106 |
1,743 |
1,990 |
1,710 |
Normalized NOPAT Margin |
|
10.73% |
13.06% |
11.05% |
12.28% |
11.16% |
12.80% |
10.72% |
12.72% |
11.02% |
12.64% |
11.09% |
Pre Tax Income Margin |
|
13.74% |
16.71% |
14.22% |
16.12% |
13.26% |
16.13% |
12.26% |
15.89% |
12.31% |
16.52% |
14.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
35.22 |
96.84 |
100.90 |
230.46 |
198.04 |
174.49 |
107.62 |
228.50 |
164.03 |
352.22 |
173.63 |
NOPAT to Interest Expense |
|
27.64 |
76.92 |
75.95 |
173.27 |
161.96 |
135.92 |
79.01 |
163.84 |
133.13 |
273.32 |
132.85 |
EBIT Less CapEx to Interest Expense |
|
32.57 |
91.77 |
91.55 |
219.51 |
187.38 |
169.73 |
97.26 |
215.88 |
154.78 |
338.65 |
159.87 |
NOPAT Less CapEx to Interest Expense |
|
25.00 |
71.86 |
66.59 |
162.32 |
151.30 |
131.17 |
68.65 |
151.22 |
123.89 |
259.74 |
119.09 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
44.31% |
43.45% |
43.69% |
44.17% |
42.32% |
41.78% |
40.37% |
37.53% |
37.42% |
35.58% |
35.16% |
Augmented Payout Ratio |
|
99.90% |
98.23% |
104.68% |
113.11% |
102.33% |
100.25% |
102.20% |
91.47% |
95.71% |
101.03% |
94.06% |