| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.51% |
4.40% |
2.38% |
3.05% |
5.73% |
6.48% |
15.81% |
11.09% |
7.41% |
5.92% |
2.43% |
| EBITDA Growth |
|
6.74% |
6.13% |
1.93% |
-10.25% |
19.86% |
8.93% |
19.08% |
10.67% |
6.89% |
9.29% |
-2.63% |
| EBIT Growth |
|
6.71% |
5.50% |
0.95% |
-12.94% |
22.38% |
9.09% |
21.79% |
11.08% |
6.21% |
9.06% |
-4.71% |
| NOPAT Growth |
|
6.76% |
6.34% |
3.51% |
6.97% |
19.20% |
7.14% |
22.97% |
11.03% |
7.45% |
9.01% |
-4.80% |
| Net Income Growth |
|
8.46% |
6.96% |
3.21% |
4.42% |
20.91% |
7.16% |
25.24% |
11.95% |
4.07% |
5.30% |
-6.17% |
| EPS Growth |
|
14.13% |
12.96% |
8.28% |
10.66% |
30.06% |
13.40% |
32.34% |
23.11% |
12.94% |
12.99% |
-3.13% |
| Operating Cash Flow Growth |
|
17.28% |
4.33% |
-4.29% |
32.45% |
2.32% |
27.79% |
29.35% |
-8.74% |
-8.42% |
2.15% |
3.77% |
| Free Cash Flow Firm Growth |
|
617.83% |
240.85% |
-67.76% |
61.91% |
9.15% |
35.31% |
25.25% |
-11.87% |
-20.01% |
1.83% |
-16.63% |
| Invested Capital Growth |
|
8.79% |
-36.24% |
14.01% |
-2.73% |
1.48% |
-13.02% |
-20.23% |
0.78% |
31.17% |
30.74% |
28.59% |
| Revenue Q/Q Growth |
|
2.42% |
1.03% |
1.06% |
0.41% |
3.76% |
4.62% |
2.58% |
2.75% |
2.00% |
2.86% |
0.20% |
| EBITDA Q/Q Growth |
|
2.14% |
1.80% |
0.56% |
-4.90% |
8.38% |
9.50% |
0.89% |
1.94% |
3.54% |
2.15% |
-1.82% |
| EBIT Q/Q Growth |
|
2.04% |
1.68% |
0.21% |
-6.04% |
9.35% |
10.88% |
0.89% |
1.86% |
3.54% |
2.00% |
-2.71% |
| NOPAT Q/Q Growth |
|
2.11% |
1.91% |
0.84% |
-1.66% |
10.82% |
10.40% |
1.79% |
1.09% |
3.36% |
2.53% |
-2.30% |
| Net Income Q/Q Growth |
|
2.42% |
2.11% |
0.56% |
-2.45% |
11.36% |
11.25% |
2.13% |
1.01% |
2.22% |
1.42% |
-2.55% |
| EPS Q/Q Growth |
|
4.31% |
3.91% |
2.27% |
-0.45% |
13.43% |
13.17% |
4.75% |
4.46% |
4.73% |
3.65% |
-1.84% |
| Operating Cash Flow Q/Q Growth |
|
14.88% |
-1.68% |
1.00% |
14.44% |
0.85% |
26.81% |
-3.53% |
-1.84% |
-5.16% |
0.07% |
-3.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.86% |
157.07% |
-6.44% |
17.15% |
8.71% |
453.34% |
-0.34% |
-1.79% |
-3.45% |
20.77% |
-19.43% |
| Invested Capital Q/Q Growth |
|
68.88% |
2.43% |
4.61% |
-3.17% |
-2.13% |
-49.90% |
-55.09% |
-54.23% |
-45.94% |
-41.91% |
-32.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.29% |
52.74% |
52.71% |
53.24% |
53.65% |
53.60% |
52.75% |
52.13% |
51.96% |
53.09% |
52.62% |
| EBITDA Margin |
|
21.88% |
22.24% |
22.15% |
19.29% |
21.87% |
22.37% |
23.00% |
22.92% |
22.80% |
23.53% |
22.37% |
| Operating Margin |
|
19.17% |
19.37% |
19.10% |
16.14% |
18.68% |
19.14% |
20.13% |
20.12% |
19.90% |
20.49% |
19.06% |
| EBIT Margin |
|
19.17% |
19.37% |
19.10% |
16.14% |
18.68% |
19.14% |
20.13% |
20.12% |
19.90% |
20.49% |
19.06% |
| Profit (Net Income) Margin |
|
11.39% |
11.67% |
11.76% |
11.92% |
13.63% |
13.72% |
14.84% |
14.95% |
14.48% |
14.40% |
13.19% |
| Tax Burden Percent |
|
64.36% |
64.88% |
66.52% |
81.74% |
79.61% |
78.18% |
78.94% |
78.91% |
79.82% |
79.78% |
79.71% |
| Interest Burden Percent |
|
92.30% |
92.83% |
92.57% |
90.36% |
91.66% |
91.68% |
93.37% |
94.14% |
91.18% |
88.08% |
86.82% |
| Effective Tax Rate |
|
35.64% |
35.12% |
33.48% |
18.26% |
20.39% |
21.82% |
21.06% |
21.09% |
20.18% |
20.22% |
20.29% |
| Return on Invested Capital (ROIC) |
|
28.34% |
35.33% |
43.88% |
44.67% |
53.60% |
60.97% |
89.65% |
111.73% |
103.46% |
86.14% |
63.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
26.76% |
33.59% |
41.72% |
41.69% |
50.60% |
57.39% |
85.73% |
108.69% |
99.77% |
81.67% |
58.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-98.17% |
-106.47% |
-123.54% |
-135.39% |
-153.60% |
-194.69% |
-251.89% |
-202.79% |
-167.56% |
-144.66% |
-124.51% |
| Return on Equity (ROE) |
|
-69.83% |
-71.14% |
-79.66% |
-90.72% |
-100.01% |
-133.73% |
-162.24% |
-91.06% |
-64.10% |
-58.52% |
-61.20% |
| Cash Return on Invested Capital (CROIC) |
|
19.92% |
79.59% |
30.79% |
47.44% |
52.12% |
74.89% |
112.16% |
110.96% |
76.49% |
59.49% |
38.29% |
| Operating Return on Assets (OROA) |
|
25.04% |
24.67% |
23.29% |
19.46% |
23.03% |
19.88% |
20.35% |
21.96% |
22.23% |
22.85% |
19.76% |
| Return on Assets (ROA) |
|
14.88% |
14.86% |
14.34% |
14.38% |
16.81% |
14.25% |
15.00% |
16.31% |
16.18% |
16.06% |
13.68% |
| Return on Common Equity (ROCE) |
|
-69.83% |
-71.14% |
-79.66% |
-90.72% |
-100.01% |
-133.73% |
-162.24% |
-91.06% |
-64.10% |
-58.52% |
-61.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-68.19% |
-69.43% |
-89.67% |
-87.98% |
-94.36% |
-197.38% |
-120.74% |
-68.65% |
-58.13% |
-56.06% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,257 |
1,337 |
1,384 |
1,480 |
1,764 |
1,890 |
2,325 |
2,581 |
2,773 |
3,023 |
2,878 |
| NOPAT Margin |
|
12.34% |
12.57% |
12.71% |
13.19% |
14.87% |
14.96% |
15.89% |
15.88% |
15.88% |
16.35% |
15.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.59% |
1.73% |
2.16% |
2.98% |
3.00% |
3.58% |
3.92% |
3.04% |
3.69% |
4.47% |
4.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
53.43% |
| Cost of Revenue to Revenue |
|
47.71% |
47.26% |
47.29% |
46.76% |
46.35% |
46.40% |
47.25% |
47.87% |
48.04% |
46.91% |
47.38% |
| SG&A Expenses to Revenue |
|
33.12% |
33.36% |
33.61% |
37.10% |
34.97% |
34.46% |
32.63% |
32.01% |
32.06% |
32.60% |
33.56% |
| 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 |
|
33.12% |
33.36% |
33.61% |
37.10% |
34.97% |
34.46% |
32.63% |
32.01% |
32.06% |
32.60% |
33.56% |
| Earnings before Interest and Taxes (EBIT) |
|
1,953 |
2,060 |
2,080 |
1,811 |
2,216 |
2,418 |
2,945 |
3,271 |
3,474 |
3,789 |
3,610 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,229 |
2,366 |
2,411 |
2,164 |
2,594 |
2,826 |
3,365 |
3,724 |
3,981 |
4,350 |
4,236 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.20 |
2.07 |
1.36 |
1.82 |
2.28 |
2.20 |
2.28 |
2.59 |
2.55 |
2.94 |
3.71 |
| Price to Earnings (P/E) |
|
19.33 |
17.75 |
11.58 |
15.23 |
16.71 |
16.03 |
15.37 |
17.35 |
17.62 |
20.41 |
28.11 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
5.17% |
5.63% |
8.64% |
6.57% |
5.98% |
6.24% |
6.51% |
5.76% |
5.68% |
4.90% |
3.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.81 |
9.08 |
5.84 |
7.70 |
9.67 |
10.93 |
16.28 |
20.70 |
17.08 |
15.86 |
15.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.64 |
2.52 |
1.80 |
2.24 |
2.70 |
2.50 |
2.56 |
2.95 |
2.98 |
3.41 |
4.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.06 |
11.31 |
8.13 |
11.62 |
12.36 |
11.16 |
11.13 |
12.89 |
13.05 |
14.50 |
18.59 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.76 |
12.99 |
9.43 |
13.89 |
14.46 |
13.05 |
12.72 |
14.68 |
14.95 |
16.65 |
21.82 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.38 |
20.02 |
14.18 |
17.00 |
18.17 |
16.69 |
16.12 |
18.60 |
18.73 |
20.87 |
27.37 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.09 |
16.31 |
12.49 |
12.09 |
15.06 |
11.60 |
10.65 |
14.95 |
17.66 |
21.00 |
25.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.41 |
8.89 |
20.20 |
16.00 |
18.68 |
13.58 |
12.88 |
18.73 |
25.33 |
30.21 |
45.26 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-2.72 |
-2.75 |
-3.56 |
-3.29 |
-3.04 |
-6.28 |
-2.93 |
-1.73 |
-1.76 |
-1.90 |
-2.58 |
| Long-Term Debt to Equity |
|
-2.72 |
-2.75 |
-3.56 |
-3.29 |
-3.04 |
-6.28 |
-2.93 |
-1.73 |
-1.76 |
-1.90 |
-2.58 |
| Financial Leverage |
|
-3.67 |
-3.17 |
-2.96 |
-3.25 |
-3.04 |
-3.39 |
-2.94 |
-1.87 |
-1.68 |
-1.77 |
-2.11 |
| Leverage Ratio |
|
-4.69 |
-4.79 |
-5.55 |
-6.31 |
-5.95 |
-9.38 |
-10.82 |
-5.58 |
-3.96 |
-3.64 |
-4.47 |
| Compound Leverage Factor |
|
-4.33 |
-4.44 |
-5.14 |
-5.70 |
-5.45 |
-8.60 |
-10.10 |
-5.26 |
-3.61 |
-3.21 |
-3.89 |
| Debt to Total Capital |
|
158.20% |
156.99% |
139.10% |
143.62% |
149.07% |
118.94% |
151.77% |
237.00% |
231.07% |
211.11% |
163.40% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
158.20% |
156.99% |
139.10% |
143.62% |
149.07% |
118.94% |
151.77% |
237.00% |
231.07% |
211.11% |
163.40% |
| 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 |
|
-58.20% |
-56.99% |
-39.10% |
-43.62% |
-49.07% |
-18.94% |
-51.77% |
-137.00% |
-131.07% |
-111.11% |
-63.40% |
| Debt to EBITDA |
|
2.07 |
2.08 |
2.11 |
2.31 |
2.01 |
1.95 |
1.57 |
1.64 |
1.93 |
2.07 |
2.08 |
| Net Debt to EBITDA |
|
2.00 |
2.00 |
1.99 |
2.21 |
1.94 |
1.33 |
1.22 |
1.57 |
1.86 |
2.01 |
2.01 |
| Long-Term Debt to EBITDA |
|
2.07 |
2.08 |
2.11 |
2.31 |
2.01 |
1.95 |
1.57 |
1.64 |
1.93 |
2.07 |
2.08 |
| Debt to NOPAT |
|
3.68 |
3.68 |
3.67 |
3.38 |
2.95 |
2.92 |
2.27 |
2.37 |
2.77 |
2.99 |
3.06 |
| Net Debt to NOPAT |
|
3.54 |
3.54 |
3.46 |
3.23 |
2.85 |
1.99 |
1.76 |
2.27 |
2.67 |
2.89 |
2.96 |
| Long-Term Debt to NOPAT |
|
3.68 |
3.68 |
3.67 |
3.38 |
2.95 |
2.92 |
2.27 |
2.37 |
2.77 |
2.99 |
3.06 |
| Altman Z-Score |
|
3.07 |
2.98 |
2.48 |
2.73 |
3.09 |
2.42 |
2.78 |
2.84 |
2.73 |
2.83 |
3.08 |
| 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 |
|
0.84 |
0.90 |
0.97 |
0.92 |
0.91 |
1.08 |
0.87 |
0.77 |
0.80 |
0.84 |
0.88 |
| Quick Ratio |
|
0.09 |
0.10 |
0.12 |
0.09 |
0.09 |
0.34 |
0.21 |
0.09 |
0.09 |
0.10 |
0.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
884 |
3,012 |
971 |
1,572 |
1,716 |
2,322 |
2,908 |
2,563 |
2,050 |
2,088 |
1,740 |
| Operating Cash Flow to CapEx |
|
327.32% |
335.74% |
283.59% |
398.69% |
429.09% |
594.25% |
565.89% |
477.57% |
369.14% |
280.05% |
234.87% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.31 |
1.27 |
1.22 |
1.21 |
1.23 |
1.04 |
1.01 |
1.09 |
1.12 |
1.12 |
1.04 |
| Accounts Receivable Turnover |
|
45.40 |
39.72 |
38.31 |
41.65 |
41.84 |
37.50 |
39.37 |
36.80 |
34.05 |
34.69 |
31.16 |
| Inventory Turnover |
|
1.48 |
1.43 |
1.37 |
1.34 |
1.33 |
1.33 |
1.52 |
1.51 |
1.47 |
1.46 |
1.36 |
| Fixed Asset Turnover |
|
1.97 |
2.33 |
2.80 |
2.72 |
2.75 |
2.84 |
3.12 |
3.24 |
3.24 |
3.14 |
2.86 |
| Accounts Payable Turnover |
|
1.30 |
1.26 |
1.25 |
1.22 |
1.19 |
1.17 |
1.24 |
1.17 |
1.16 |
1.19 |
1.17 |
| Days Sales Outstanding (DSO) |
|
8.04 |
9.19 |
9.53 |
8.76 |
8.72 |
9.73 |
9.27 |
9.92 |
10.72 |
10.52 |
11.72 |
| Days Inventory Outstanding (DIO) |
|
246.39 |
256.07 |
266.32 |
272.18 |
274.24 |
273.77 |
240.62 |
241.11 |
248.12 |
250.80 |
268.11 |
| Days Payable Outstanding (DPO) |
|
280.62 |
288.98 |
292.93 |
298.35 |
307.81 |
312.03 |
294.94 |
312.36 |
315.58 |
306.31 |
312.86 |
| Cash Conversion Cycle (CCC) |
|
-26.19 |
-23.72 |
-17.08 |
-17.41 |
-24.85 |
-28.53 |
-45.05 |
-61.34 |
-56.75 |
-44.98 |
-33.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,622 |
2,947 |
3,360 |
3,268 |
3,316 |
2,885 |
2,301 |
2,319 |
3,042 |
3,977 |
5,114 |
| Invested Capital Turnover |
|
2.30 |
2.81 |
3.45 |
3.39 |
3.60 |
4.07 |
5.64 |
7.04 |
6.51 |
5.27 |
4.17 |
| Increase / (Decrease) in Invested Capital |
|
373 |
-1,675 |
413 |
-92 |
48 |
-432 |
-584 |
18 |
723 |
935 |
1,137 |
| Enterprise Value (EV) |
|
26,875 |
26,760 |
19,615 |
25,158 |
32,053 |
31,540 |
37,460 |
48,010 |
51,935 |
63,075 |
78,764 |
| Market Capitalization |
|
22,425 |
22,025 |
14,827 |
20,370 |
27,023 |
27,777 |
33,362 |
42,152 |
44,544 |
54,349 |
70,236 |
| Book Value per Share |
|
($55.11) |
($61.15) |
($50.96) |
($57.51) |
($69.87) |
($37.59) |
($83.43) |
($181.60) |
($239.58) |
($278.03) |
($204.10) |
| Tangible Book Value per Share |
|
($67.80) |
($74.56) |
($64.94) |
($68.96) |
($82.21) |
($50.54) |
($97.48) |
($197.13) |
($256.25) |
($295.75) |
($222.19) |
| Total Capital |
|
2,923 |
3,137 |
3,653 |
3,486 |
3,492 |
4,635 |
3,472 |
2,583 |
3,319 |
4,275 |
5,385 |
| Total Debt |
|
4,625 |
4,924 |
5,081 |
5,006 |
5,206 |
5,513 |
5,270 |
6,122 |
7,669 |
9,024 |
8,800 |
| Total Long-Term Debt |
|
4,625 |
4,924 |
5,081 |
5,006 |
5,206 |
5,513 |
5,270 |
6,122 |
7,669 |
9,024 |
8,800 |
| Net Debt |
|
4,450 |
4,734 |
4,788 |
4,788 |
5,030 |
3,763 |
4,098 |
5,858 |
7,391 |
8,726 |
8,528 |
| Capital Expenditures (CapEx) |
|
481 |
489 |
554 |
522 |
496 |
458 |
622 |
672 |
797 |
1,073 |
1,327 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-918 |
-640 |
-448 |
-611 |
-660 |
-1,222 |
-2,126 |
-2,225 |
-2,009 |
-1,706 |
-1,450 |
| Debt-free Net Working Capital (DFNWC) |
|
-743 |
-451 |
-155 |
-393 |
-483 |
529 |
-954 |
-1,960 |
-1,732 |
-1,407 |
-1,178 |
| Net Working Capital (NWC) |
|
-743 |
-451 |
-155 |
-393 |
-483 |
529 |
-954 |
-1,960 |
-1,732 |
-1,407 |
-1,178 |
| Net Nonoperating Expense (NNE) |
|
97 |
96 |
103 |
143 |
147 |
157 |
154 |
151 |
245 |
360 |
379 |
| Net Nonoperating Obligations (NNO) |
|
6,323 |
4,734 |
4,788 |
4,788 |
5,030 |
3,763 |
4,098 |
5,858 |
7,391 |
8,726 |
8,528 |
| Total Depreciation and Amortization (D&A) |
|
276 |
305 |
331 |
353 |
378 |
408 |
421 |
453 |
507 |
562 |
626 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.01% |
-6.02% |
-4.12% |
-5.44% |
-5.56% |
-9.67% |
-14.53% |
-13.69% |
-11.51% |
-9.22% |
-7.66% |
| Debt-free Net Working Capital to Revenue |
|
-7.29% |
-4.24% |
-1.42% |
-3.50% |
-4.08% |
4.19% |
-6.52% |
-12.06% |
-9.92% |
-7.61% |
-6.22% |
| Net Working Capital to Revenue |
|
-7.29% |
-4.24% |
-1.42% |
-3.50% |
-4.08% |
4.19% |
-6.52% |
-12.06% |
-9.92% |
-7.61% |
-6.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$64.78 |
$73.62 |
$97.60 |
$120.83 |
$136.60 |
$153.82 |
$148.80 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.97M |
23.54M |
22.24M |
20.11M |
18.51M |
17.31M |
16.79M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$63.43 |
$71.93 |
$95.19 |
$117.19 |
$132.36 |
$149.55 |
$144.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
25.50M |
24.09M |
22.80M |
20.73M |
19.10M |
17.80M |
17.25M |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.83M |
23.18M |
20.97M |
18.98M |
17.68M |
16.90M |
16.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,257 |
1,337 |
1,384 |
1,480 |
1,764 |
1,890 |
2,325 |
2,581 |
2,773 |
3,023 |
2,878 |
| Normalized NOPAT Margin |
|
12.34% |
12.57% |
12.71% |
13.19% |
14.87% |
14.96% |
15.89% |
15.88% |
15.88% |
16.35% |
15.19% |
| Pre Tax Income Margin |
|
17.69% |
17.98% |
17.68% |
14.58% |
17.12% |
17.55% |
18.79% |
18.95% |
18.15% |
18.05% |
16.55% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
109.58% |
117.04% |
83.67% |
119.03% |
123.97% |
53.72% |
155.66% |
179.45% |
146.32% |
117.97% |
63.17% |