Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.26% |
5.72% |
3.96% |
13.31% |
5.42% |
2.57% |
14.00% |
21.89% |
4.09% |
1.22% |
7.36% |
EBITDA Growth |
|
2.68% |
25.44% |
-14.61% |
24.14% |
5.70% |
20.21% |
13.71% |
16.62% |
-0.88% |
4.17% |
8.15% |
EBIT Growth |
|
2.48% |
27.29% |
-17.81% |
25.64% |
7.21% |
8.90% |
15.57% |
18.12% |
-3.17% |
6.51% |
7.13% |
NOPAT Growth |
|
3.60% |
13.40% |
9.48% |
4.71% |
14.18% |
2.01% |
17.99% |
21.01% |
-5.17% |
8.72% |
6.24% |
Net Income Growth |
|
3.08% |
32.86% |
-16.43% |
15.95% |
14.99% |
7.00% |
15.53% |
16.67% |
0.21% |
5.94% |
5.57% |
EPS Growth |
|
5.31% |
35.50% |
-15.66% |
16.54% |
16.09% |
7.20% |
16.10% |
16.92% |
0.56% |
6.22% |
6.21% |
Operating Cash Flow Growth |
|
19.80% |
11.76% |
6.55% |
21.19% |
9.96% |
23.97% |
9.25% |
6.31% |
-0.18% |
-4.13% |
25.66% |
Free Cash Flow Firm Growth |
|
43.82% |
23.18% |
-37.61% |
133.11% |
-55.35% |
152.44% |
-37.77% |
42.05% |
-4.95% |
-103.74% |
5,106.03% |
Invested Capital Growth |
|
71.55% |
37.18% |
73.46% |
1.40% |
55.04% |
2.91% |
33.62% |
25.12% |
18.98% |
43.14% |
1.35% |
Revenue Q/Q Growth |
|
0.30% |
1.76% |
0.24% |
3.67% |
1.29% |
-0.49% |
5.39% |
3.36% |
0.88% |
0.65% |
1.74% |
EBITDA Q/Q Growth |
|
0.03% |
6.69% |
-2.37% |
2.41% |
1.53% |
6.18% |
1.37% |
3.32% |
-2.23% |
3.43% |
-0.83% |
EBIT Q/Q Growth |
|
-0.18% |
7.23% |
-3.56% |
2.75% |
1.67% |
3.83% |
1.72% |
3.53% |
-3.90% |
4.76% |
-2.57% |
NOPAT Q/Q Growth |
|
1.34% |
3.42% |
14.08% |
-7.36% |
1.99% |
-0.62% |
6.25% |
3.51% |
-4.74% |
5.18% |
-3.76% |
Net Income Q/Q Growth |
|
0.86% |
8.55% |
-3.90% |
1.57% |
2.05% |
3.18% |
2.25% |
3.79% |
-3.90% |
4.37% |
-3.32% |
EPS Q/Q Growth |
|
1.49% |
8.95% |
-3.55% |
1.60% |
2.22% |
3.27% |
2.46% |
3.78% |
-4.01% |
4.76% |
-3.34% |
Operating Cash Flow Q/Q Growth |
|
-1.43% |
11.39% |
-2.43% |
2.86% |
0.11% |
14.49% |
-7.42% |
16.53% |
-3.84% |
-0.22% |
4.79% |
Free Cash Flow Firm Q/Q Growth |
|
-18.44% |
49.87% |
-23.76% |
7.82% |
12.16% |
9.18% |
-48.70% |
185.36% |
-15.62% |
-1.61% |
21.19% |
Invested Capital Q/Q Growth |
|
-6.38% |
-24.20% |
1.39% |
-9.46% |
-7.42% |
-11.27% |
21.17% |
-2.94% |
-0.23% |
1.32% |
-4.86% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
29.80% |
29.53% |
30.60% |
30.48% |
30.81% |
31.53% |
32.38% |
31.99% |
32.34% |
32.61% |
31.91% |
EBITDA Margin |
|
15.30% |
18.16% |
14.91% |
16.34% |
16.38% |
19.20% |
19.15% |
18.32% |
17.45% |
17.96% |
18.09% |
Operating Margin |
|
13.48% |
13.82% |
14.35% |
14.39% |
14.59% |
14.69% |
15.08% |
15.21% |
13.74% |
14.79% |
14.68% |
EBIT Margin |
|
13.34% |
16.06% |
12.70% |
14.08% |
14.32% |
15.20% |
15.41% |
14.93% |
13.89% |
14.62% |
14.59% |
Profit (Net Income) Margin |
|
9.95% |
12.50% |
10.05% |
10.28% |
11.21% |
11.70% |
11.85% |
11.35% |
10.92% |
11.43% |
11.24% |
Tax Burden Percent |
|
74.23% |
77.62% |
78.75% |
72.56% |
77.52% |
76.54% |
77.19% |
76.00% |
76.63% |
76.49% |
76.26% |
Interest Burden Percent |
|
100.44% |
100.25% |
100.49% |
100.64% |
101.04% |
100.54% |
99.66% |
99.98% |
102.61% |
102.25% |
101.06% |
Effective Tax Rate |
|
25.77% |
22.38% |
21.25% |
27.44% |
22.48% |
23.46% |
22.81% |
24.00% |
23.37% |
23.51% |
23.74% |
Return on Invested Capital (ROIC) |
|
183.53% |
138.91% |
96.15% |
78.80% |
70.08% |
57.95% |
57.71% |
54.24% |
42.26% |
34.78% |
31.17% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
183.93% |
125.89% |
105.80% |
80.18% |
70.79% |
55.31% |
56.46% |
55.80% |
39.33% |
33.60% |
30.57% |
Return on Net Nonoperating Assets (RNNOA) |
|
-132.90% |
-80.27% |
-55.54% |
-37.56% |
-32.14% |
-25.87% |
-25.84% |
-21.61% |
-13.79% |
-8.11% |
-5.66% |
Return on Equity (ROE) |
|
50.63% |
58.63% |
40.61% |
41.25% |
37.93% |
32.08% |
31.87% |
32.63% |
28.47% |
26.67% |
25.51% |
Cash Return on Invested Capital (CROIC) |
|
130.83% |
107.56% |
42.42% |
77.41% |
26.91% |
55.08% |
28.93% |
31.92% |
24.93% |
-0.71% |
29.83% |
Operating Return on Assets (OROA) |
|
24.31% |
28.80% |
21.22% |
24.49% |
22.81% |
20.15% |
19.41% |
20.34% |
18.08% |
17.70% |
16.75% |
Return on Assets (ROA) |
|
18.12% |
22.41% |
16.79% |
17.88% |
17.87% |
15.51% |
14.93% |
15.46% |
14.22% |
13.84% |
12.91% |
Return on Common Equity (ROCE) |
|
46.45% |
54.10% |
37.45% |
38.99% |
36.78% |
31.17% |
30.96% |
31.70% |
27.65% |
25.89% |
24.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
53.37% |
57.57% |
40.62% |
40.66% |
33.63% |
30.50% |
30.67% |
31.62% |
27.26% |
26.23% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
3,293 |
3,734 |
4,088 |
4,280 |
4,888 |
4,986 |
5,883 |
7,119 |
6,751 |
7,340 |
7,798 |
NOPAT Margin |
|
10.00% |
10.73% |
11.30% |
10.44% |
11.31% |
11.25% |
11.64% |
11.56% |
10.53% |
11.31% |
11.19% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.40% |
13.01% |
-9.64% |
-1.38% |
-0.71% |
2.64% |
1.25% |
-1.57% |
2.93% |
1.18% |
0.60% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20.86% |
Cost of Revenue to Revenue |
|
70.20% |
70.47% |
69.40% |
69.52% |
69.19% |
68.47% |
67.62% |
68.01% |
67.66% |
67.39% |
68.09% |
SG&A Expenses to Revenue |
|
5.48% |
5.42% |
5.88% |
5.85% |
5.93% |
6.40% |
6.84% |
6.86% |
6.67% |
6.60% |
6.24% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
16.33% |
15.71% |
16.25% |
16.09% |
16.22% |
16.84% |
17.30% |
16.78% |
18.60% |
17.82% |
17.24% |
Earnings before Interest and Taxes (EBIT) |
|
4,391 |
5,589 |
4,594 |
5,771 |
6,187 |
6,738 |
7,787 |
9,198 |
8,906 |
9,486 |
10,163 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,037 |
6,318 |
5,395 |
6,698 |
7,080 |
8,511 |
9,678 |
11,287 |
11,188 |
11,654 |
12,604 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
10.78 |
11.07 |
8.97 |
10.05 |
8.59 |
8.85 |
11.00 |
8.37 |
8.21 |
8.09 |
5.64 |
Price to Tangible Book Value (P/TBV) |
|
20.64 |
21.20 |
20.34 |
20.90 |
15.09 |
16.20 |
25.56 |
20.61 |
26.21 |
53.69 |
28.14 |
Price to Revenue (P/Rev) |
|
2.01 |
2.40 |
2.22 |
2.54 |
2.87 |
3.40 |
4.25 |
3.00 |
3.29 |
3.53 |
2.52 |
Price to Earnings (P/E) |
|
21.66 |
20.35 |
23.30 |
25.65 |
25.91 |
29.46 |
36.36 |
26.89 |
30.69 |
31.51 |
22.90 |
Dividend Yield |
|
2.54% |
2.20% |
3.10% |
1.72% |
1.59% |
1.41% |
1.09% |
1.39% |
1.41% |
1.52% |
2.29% |
Earnings Yield |
|
4.62% |
4.92% |
4.29% |
3.90% |
3.86% |
3.39% |
2.75% |
3.72% |
3.26% |
3.17% |
4.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
27.47 |
25.47 |
14.22 |
18.15 |
13.90 |
16.30 |
17.74 |
12.16 |
11.67 |
9.08 |
6.74 |
Enterprise Value to Revenue (EV/Rev) |
|
1.89 |
2.28 |
2.12 |
2.42 |
2.73 |
3.21 |
4.09 |
2.88 |
3.16 |
3.47 |
2.44 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.36 |
12.54 |
14.22 |
14.82 |
16.65 |
16.71 |
21.38 |
15.72 |
18.11 |
19.35 |
13.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.18 |
14.17 |
16.70 |
17.20 |
19.05 |
21.11 |
26.57 |
19.29 |
22.75 |
23.77 |
16.71 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.91 |
21.21 |
18.77 |
23.19 |
24.12 |
28.53 |
35.17 |
24.92 |
30.01 |
30.72 |
21.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.91 |
16.97 |
15.43 |
16.47 |
17.79 |
17.31 |
23.05 |
18.59 |
21.27 |
24.70 |
14.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.53 |
27.40 |
42.53 |
23.60 |
62.81 |
30.01 |
70.16 |
42.35 |
50.87 |
0.00 |
22.75 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.16 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
Financial Leverage |
|
-0.72 |
-0.64 |
-0.52 |
-0.47 |
-0.45 |
-0.47 |
-0.46 |
-0.39 |
-0.35 |
-0.24 |
-0.19 |
Leverage Ratio |
|
2.79 |
2.62 |
2.42 |
2.31 |
2.12 |
2.07 |
2.13 |
2.11 |
2.00 |
1.93 |
1.98 |
Compound Leverage Factor |
|
2.81 |
2.62 |
2.43 |
2.32 |
2.14 |
2.08 |
2.13 |
2.11 |
2.05 |
1.97 |
2.00 |
Debt to Total Capital |
|
0.41% |
0.33% |
0.26% |
0.23% |
0.15% |
0.35% |
0.33% |
0.24% |
0.56% |
3.39% |
13.77% |
Short-Term Debt to Total Capital |
|
0.03% |
0.03% |
0.03% |
0.05% |
0.04% |
0.04% |
0.06% |
0.04% |
0.39% |
3.13% |
0.31% |
Long-Term Debt to Total Capital |
|
0.38% |
0.30% |
0.23% |
0.18% |
0.11% |
0.31% |
0.27% |
0.20% |
0.16% |
0.26% |
13.46% |
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 |
|
7.70% |
7.72% |
7.81% |
3.35% |
2.82% |
2.84% |
2.82% |
2.81% |
2.88% |
2.91% |
2.80% |
Common Equity to Total Capital |
|
91.89% |
91.95% |
91.93% |
96.42% |
97.03% |
96.81% |
96.86% |
96.95% |
96.57% |
93.69% |
83.43% |
Debt to EBITDA |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.09 |
0.41 |
Net Debt to EBITDA |
|
-0.87 |
-0.80 |
-0.80 |
-0.78 |
-0.90 |
-1.03 |
-0.87 |
-0.72 |
-0.81 |
-0.37 |
-0.56 |
Long-Term Debt to EBITDA |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.40 |
Debt to NOPAT |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.14 |
0.66 |
Net Debt to NOPAT |
|
-1.33 |
-1.36 |
-1.06 |
-1.23 |
-1.30 |
-1.76 |
-1.43 |
-1.15 |
-1.35 |
-0.59 |
-0.91 |
Long-Term Debt to NOPAT |
|
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.65 |
Altman Z-Score |
|
7.22 |
7.34 |
6.53 |
7.63 |
7.77 |
7.04 |
7.91 |
7.11 |
7.58 |
7.47 |
5.37 |
Noncontrolling Interest Sharing Ratio |
|
8.25% |
7.74% |
7.79% |
5.48% |
3.05% |
2.84% |
2.84% |
2.82% |
2.86% |
2.96% |
3.13% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.26 |
1.35 |
1.23 |
1.34 |
1.40 |
1.40 |
1.25 |
1.23 |
1.30 |
1.10 |
1.42 |
Quick Ratio |
|
0.97 |
1.01 |
0.89 |
1.24 |
1.29 |
0.67 |
1.14 |
1.12 |
1.18 |
0.98 |
0.56 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,347 |
2,891 |
1,804 |
4,205 |
1,877 |
4,739 |
2,949 |
4,189 |
3,982 |
-149 |
7,463 |
Operating Cash Flow to CapEx |
|
1,072.92% |
947.99% |
963.92% |
973.32% |
1,106.32% |
1,371.18% |
1,547.09% |
1,328.85% |
1,803.25% |
1,767.84% |
1,912.28% |
Free Cash Flow to Firm to Interest Expense |
|
161.01 |
177.83 |
116.03 |
215.19 |
81.75 |
143.29 |
49.57 |
88.53 |
83.79 |
-2.53 |
32.65 |
Operating Cash Flow to Interest Expense |
|
286.47 |
287.08 |
319.91 |
308.44 |
288.59 |
248.41 |
150.86 |
201.63 |
200.41 |
154.84 |
50.20 |
Operating Cash Flow Less CapEx to Interest Expense |
|
259.77 |
256.80 |
286.72 |
276.75 |
262.51 |
230.29 |
141.11 |
186.46 |
189.29 |
146.09 |
47.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.82 |
1.79 |
1.67 |
1.74 |
1.59 |
1.33 |
1.26 |
1.36 |
1.30 |
1.21 |
1.15 |
Accounts Receivable Turnover |
|
8.55 |
8.80 |
8.37 |
6.80 |
5.54 |
0.00 |
0.00 |
5.73 |
5.34 |
5.01 |
0.00 |
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 |
|
41.26 |
39.58 |
34.50 |
34.09 |
32.55 |
30.19 |
31.74 |
37.35 |
40.21 |
42.54 |
45.13 |
Accounts Payable Turnover |
|
20.86 |
20.16 |
17.89 |
19.83 |
19.96 |
20.26 |
18.86 |
17.33 |
17.18 |
16.71 |
17.44 |
Days Sales Outstanding (DSO) |
|
42.70 |
41.50 |
43.59 |
53.72 |
65.84 |
0.00 |
0.00 |
63.72 |
68.33 |
72.81 |
0.00 |
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) |
|
17.50 |
18.10 |
20.40 |
18.40 |
18.28 |
18.02 |
19.36 |
21.06 |
21.25 |
21.85 |
20.93 |
Cash Conversion Cycle (CCC) |
|
25.20 |
23.40 |
23.20 |
35.31 |
47.56 |
-18.02 |
-19.36 |
42.66 |
47.08 |
50.97 |
-20.93 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,267 |
3,109 |
5,394 |
5,470 |
8,480 |
8,727 |
11,661 |
14,590 |
17,359 |
24,849 |
25,184 |
Invested Capital Turnover |
|
18.35 |
12.94 |
8.51 |
7.55 |
6.20 |
5.15 |
4.96 |
4.69 |
4.01 |
3.08 |
2.79 |
Increase / (Decrease) in Invested Capital |
|
945 |
843 |
2,284 |
76 |
3,010 |
247 |
2,934 |
2,930 |
2,769 |
7,489 |
335 |
Enterprise Value (EV) |
|
62,261 |
79,212 |
76,719 |
99,247 |
117,897 |
142,220 |
206,902 |
177,414 |
202,580 |
225,509 |
169,791 |
Market Capitalization |
|
66,128 |
83,658 |
80,275 |
104,142 |
123,826 |
150,493 |
214,770 |
184,930 |
210,913 |
228,949 |
175,803 |
Book Value per Share |
|
$7.45 |
$9.03 |
$13.07 |
$15.36 |
$21.42 |
$25.59 |
$29.28 |
$33.26 |
$38.66 |
$42.08 |
$45.83 |
Tangible Book Value per Share |
|
$3.89 |
$4.71 |
$5.76 |
$7.38 |
$12.20 |
$13.99 |
$12.60 |
$13.50 |
$12.11 |
$6.34 |
$9.18 |
Total Capital |
|
6,675 |
8,217 |
9,735 |
10,750 |
14,850 |
17,561 |
20,163 |
22,802 |
26,606 |
30,193 |
37,390 |
Total Debt |
|
27 |
27 |
25 |
25 |
23 |
62 |
66 |
55 |
148 |
1,025 |
5,149 |
Total Long-Term Debt |
|
26 |
24 |
22 |
20 |
16 |
54 |
53 |
46 |
43 |
79 |
5,034 |
Net Debt |
|
-4,381 |
-5,080 |
-4,316 |
-5,255 |
-6,348 |
-8,772 |
-8,436 |
-8,157 |
-9,099 |
-4,320 |
-7,057 |
Capital Expenditures (CapEx) |
|
389 |
492 |
516 |
619 |
599 |
599 |
580 |
718 |
528 |
517 |
600 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,152 |
-1,808 |
-1,854 |
-1,625 |
-1,735 |
-3,415 |
-4,203 |
-3,797 |
-3,572 |
-2,182 |
-2,822 |
Debt-free Net Working Capital (DFNWC) |
|
2,211 |
3,100 |
2,276 |
3,439 |
4,395 |
5,095 |
3,970 |
4,097 |
5,478 |
2,828 |
8,663 |
Net Working Capital (NWC) |
|
2,209 |
3,097 |
2,273 |
3,434 |
4,389 |
5,087 |
3,958 |
4,087 |
5,373 |
1,882 |
8,549 |
Net Nonoperating Expense (NNE) |
|
19 |
-616 |
453 |
66 |
41 |
-200 |
-108 |
130 |
-252 |
-79 |
-34 |
Net Nonoperating Obligations (NNO) |
|
-4,381 |
-5,080 |
-4,316 |
-5,255 |
-6,348 |
-8,772 |
-8,436 |
-8,157 |
-9,099 |
-4,320 |
-7,057 |
Total Depreciation and Amortization (D&A) |
|
646 |
729 |
802 |
927 |
893 |
1,773 |
1,891 |
2,088 |
2,281 |
2,168 |
2,442 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.54% |
-5.20% |
-5.12% |
-3.97% |
-4.01% |
-7.70% |
-8.32% |
-6.16% |
-5.57% |
-3.36% |
-4.05% |
Debt-free Net Working Capital to Revenue |
|
6.72% |
8.91% |
6.29% |
8.39% |
10.17% |
11.49% |
7.86% |
6.65% |
8.54% |
4.36% |
12.43% |
Net Working Capital to Revenue |
|
6.71% |
8.90% |
6.28% |
8.38% |
10.16% |
11.48% |
7.83% |
6.64% |
8.38% |
2.90% |
12.27% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.49 |
$8.03 |
$9.31 |
$10.87 |
$10.90 |
$11.57 |
$12.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
638.10M |
636.30M |
634.75M |
632.76M |
630.61M |
627.85M |
624.89M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.36 |
$7.89 |
$9.16 |
$10.71 |
$10.77 |
$11.44 |
$12.15 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
650.20M |
647.80M |
645.91M |
642.84M |
638.59M |
635.94M |
632.44M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.49 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
655.71M |
1.32B |
1.31B |
665.28M |
665.11M |
672.99M |
658.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,340 |
3,734 |
4,088 |
4,280 |
4,888 |
4,986 |
5,883 |
7,119 |
7,566 |
7,675 |
8,268 |
Normalized NOPAT Margin |
|
10.15% |
10.73% |
11.30% |
10.44% |
11.31% |
11.25% |
11.64% |
11.56% |
11.80% |
11.83% |
11.87% |
Pre Tax Income Margin |
|
13.40% |
16.10% |
12.76% |
14.17% |
14.47% |
15.28% |
15.36% |
14.93% |
14.26% |
14.95% |
14.74% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
301.22 |
343.79 |
295.51 |
295.37 |
269.44 |
203.75 |
130.90 |
194.39 |
187.41 |
160.86 |
44.46 |
NOPAT to Interest Expense |
|
225.86 |
229.67 |
262.98 |
219.07 |
212.84 |
150.76 |
98.88 |
150.44 |
142.05 |
124.47 |
34.12 |
EBIT Less CapEx to Interest Expense |
|
274.52 |
313.51 |
262.32 |
263.68 |
243.36 |
185.63 |
121.14 |
179.21 |
176.29 |
152.11 |
41.84 |
NOPAT Less CapEx to Interest Expense |
|
199.16 |
199.39 |
229.79 |
187.38 |
186.76 |
132.64 |
89.13 |
135.27 |
130.94 |
115.71 |
31.49 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
41.34% |
33.06% |
43.13% |
40.54% |
38.47% |
39.30% |
37.33% |
35.16% |
40.37% |
43.69% |
47.24% |
Augmented Payout Ratio |
|
116.27% |
92.95% |
116.00% |
103.16% |
94.00% |
95.53% |
99.14% |
94.06% |
102.20% |
104.68% |
106.22% |