| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
800,189,310.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
800,189,310.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.33% |
6.93% |
6.18% |
4.89% |
2.40% |
-0.10% |
-3.04% |
1.03% |
1.95% |
5.76% |
8.41% |
| EBITDA Growth |
|
8.63% |
279.50% |
58.14% |
11.62% |
4.92% |
-0.82% |
-1.96% |
-1.55% |
0.34% |
-72.73% |
-5.03% |
| EBIT Growth |
|
8.80% |
473.26% |
66.67% |
12.12% |
5.03% |
-0.75% |
-2.05% |
-1.22% |
-0.38% |
-85.44% |
-6.57% |
| NOPAT Growth |
|
11.05% |
1,153.16% |
17.66% |
41.42% |
4.25% |
0.96% |
3.85% |
-0.03% |
-2.44% |
-100.41% |
-10.22% |
| Net Income Growth |
|
9.53% |
1,667.44% |
76.09% |
43.63% |
3.88% |
2.24% |
-0.41% |
0.78% |
-1.29% |
-100.51% |
-6.20% |
| EPS Growth |
|
16.22% |
8,500.00% |
84.44% |
48.33% |
4.65% |
3.49% |
2.41% |
2.25% |
1.11% |
-104.49% |
-5.88% |
| Operating Cash Flow Growth |
|
18.89% |
68.80% |
-7.35% |
37.12% |
1.30% |
11.71% |
-11.89% |
-10.71% |
8.05% |
14.50% |
24.50% |
| Free Cash Flow Firm Growth |
|
683.84% |
180.29% |
405.58% |
695.55% |
-0.90% |
82.65% |
12.60% |
-77.73% |
-51.21% |
-83.37% |
29.85% |
| Invested Capital Growth |
|
-2.20% |
-2.92% |
-2.81% |
-5.15% |
-1.72% |
-13.38% |
-4.10% |
6.80% |
4.23% |
-4.49% |
-9.71% |
| Revenue Q/Q Growth |
|
1.93% |
0.71% |
2.32% |
-0.14% |
-0.49% |
-1.75% |
-0.69% |
4.05% |
0.41% |
1.93% |
1.80% |
| EBITDA Q/Q Growth |
|
3.49% |
5.53% |
-2.08% |
6.30% |
-2.72% |
-0.25% |
-4.95% |
4.86% |
-0.99% |
-72.83% |
236.62% |
| EBIT Q/Q Growth |
|
4.11% |
5.72% |
-2.38% |
6.54% |
-2.47% |
-0.09% |
-5.64% |
5.28% |
-1.80% |
-85.36% |
517.11% |
| NOPAT Q/Q Growth |
|
37.12% |
2.56% |
-4.28% |
5.06% |
1.07% |
-0.67% |
-1.54% |
1.14% |
-1.36% |
-100.42% |
21,734.24% |
| Net Income Q/Q Growth |
|
39.89% |
1.74% |
-4.08% |
5.21% |
1.17% |
0.13% |
-6.56% |
6.47% |
-0.91% |
-100.52% |
17,125.00% |
| EPS Q/Q Growth |
|
43.33% |
0.00% |
-3.49% |
7.23% |
1.12% |
-1.11% |
-4.49% |
7.06% |
0.00% |
-104.40% |
2,100.00% |
| Operating Cash Flow Q/Q Growth |
|
59.56% |
-1.39% |
-40.05% |
45.37% |
17.88% |
8.74% |
-52.72% |
47.33% |
42.65% |
15.23% |
-48.59% |
| Free Cash Flow Firm Q/Q Growth |
|
564.69% |
9.47% |
-5.02% |
23.26% |
-22.67% |
101.76% |
-41.45% |
-75.62% |
69.39% |
-31.22% |
357.08% |
| Invested Capital Q/Q Growth |
|
-3.61% |
4.41% |
-3.67% |
-2.18% |
-0.12% |
-7.97% |
6.66% |
8.94% |
-2.52% |
-15.67% |
0.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.54% |
59.60% |
60.00% |
60.62% |
61.08% |
60.30% |
60.82% |
60.06% |
59.42% |
60.15% |
60.59% |
| EBITDA Margin |
|
23.56% |
24.69% |
23.20% |
24.69% |
24.14% |
24.51% |
23.46% |
23.64% |
23.31% |
6.21% |
20.55% |
| Operating Margin |
|
20.94% |
21.66% |
20.67% |
21.59% |
21.16% |
21.52% |
21.91% |
21.14% |
20.64% |
1.74% |
18.11% |
| EBIT Margin |
|
20.63% |
21.66% |
20.24% |
21.59% |
21.16% |
21.52% |
20.44% |
20.68% |
20.23% |
2.91% |
17.62% |
| Profit (Net Income) Margin |
|
15.20% |
15.35% |
14.39% |
15.16% |
15.42% |
15.71% |
14.78% |
15.13% |
14.93% |
-0.08% |
12.79% |
| Tax Burden Percent |
|
78.14% |
76.92% |
75.39% |
75.94% |
78.70% |
78.25% |
76.18% |
76.76% |
77.22% |
-3.74% |
76.35% |
| Interest Burden Percent |
|
94.28% |
92.16% |
94.34% |
92.49% |
92.58% |
93.33% |
94.92% |
95.27% |
95.57% |
70.39% |
95.10% |
| Effective Tax Rate |
|
21.86% |
23.08% |
24.61% |
24.06% |
21.30% |
21.75% |
23.82% |
23.24% |
22.78% |
103.74% |
23.65% |
| Return on Invested Capital (ROIC) |
|
37.85% |
37.39% |
36.88% |
39.64% |
41.29% |
42.47% |
41.32% |
38.99% |
39.02% |
-0.18% |
38.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
37.09% |
36.56% |
36.11% |
38.85% |
40.46% |
41.70% |
40.05% |
38.25% |
38.30% |
-0.19% |
37.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
383.45% |
322.98% |
542.34% |
767.08% |
487.88% |
401.06% |
438.04% |
376.73% |
264.85% |
-2.87% |
424.32% |
| Return on Equity (ROE) |
|
421.30% |
360.38% |
579.23% |
806.73% |
529.18% |
443.53% |
479.36% |
415.72% |
303.87% |
-3.05% |
462.62% |
| Cash Return on Invested Capital (CROIC) |
|
28.03% |
36.23% |
38.87% |
44.57% |
42.21% |
55.62% |
45.38% |
33.32% |
36.06% |
38.38% |
41.65% |
| Operating Return on Assets (OROA) |
|
24.42% |
26.23% |
24.41% |
26.39% |
25.93% |
26.67% |
24.55% |
24.37% |
23.72% |
3.66% |
22.03% |
| Return on Assets (ROA) |
|
17.99% |
18.60% |
17.36% |
18.53% |
18.89% |
19.47% |
17.75% |
17.82% |
17.50% |
-0.10% |
16.00% |
| Return on Common Equity (ROCE) |
|
177.01% |
206.45% |
124.52% |
59.72% |
181.51% |
242.60% |
210.56% |
223.58% |
189.15% |
-0.89% |
192.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
1,204.35% |
2,441.46% |
697.01% |
0.00% |
839.12% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
804 |
825 |
789 |
829 |
838 |
833 |
820 |
829 |
818 |
-3.40 |
736 |
| NOPAT Margin |
|
16.36% |
16.66% |
15.58% |
16.40% |
16.65% |
16.84% |
16.69% |
16.22% |
15.94% |
-0.07% |
13.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.76% |
0.83% |
0.77% |
0.79% |
0.83% |
0.77% |
1.27% |
0.74% |
0.72% |
0.01% |
0.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
8.67% |
- |
- |
- |
9.80% |
9.11% |
8.45% |
8.47% |
-0.04% |
8.70% |
| Cost of Revenue to Revenue |
|
41.46% |
40.40% |
40.00% |
39.38% |
38.92% |
39.70% |
39.18% |
39.94% |
40.58% |
39.85% |
39.41% |
| SG&A Expenses to Revenue |
|
37.07% |
36.42% |
37.83% |
38.34% |
39.32% |
38.32% |
38.65% |
38.41% |
38.41% |
39.60% |
38.99% |
| 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 |
|
37.60% |
37.94% |
39.33% |
39.03% |
39.92% |
38.79% |
38.91% |
38.92% |
38.78% |
58.41% |
42.49% |
| Earnings before Interest and Taxes (EBIT) |
|
1,014 |
1,072 |
1,025 |
1,092 |
1,065 |
1,064 |
1,004 |
1,057 |
1,038 |
152 |
938 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,158 |
1,222 |
1,175 |
1,249 |
1,215 |
1,212 |
1,152 |
1,208 |
1,196 |
325 |
1,094 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
104.85 |
320.51 |
644.00 |
194.02 |
348.38 |
208.31 |
104.31 |
74.98 |
1,172.36 |
468.23 |
| 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) |
|
2.99 |
3.28 |
3.73 |
3.96 |
4.20 |
3.67 |
3.79 |
3.66 |
3.19 |
3.11 |
3.26 |
| Price to Earnings (P/E) |
|
36.01 |
27.76 |
28.23 |
27.89 |
29.42 |
25.56 |
26.11 |
25.18 |
22.09 |
29.69 |
32.52 |
| Dividend Yield |
|
2.75% |
2.46% |
2.14% |
2.01% |
1.90% |
2.19% |
2.15% |
2.24% |
2.57% |
2.62% |
2.46% |
| Earnings Yield |
|
2.78% |
3.60% |
3.54% |
3.59% |
3.40% |
3.91% |
3.83% |
3.97% |
4.53% |
3.37% |
3.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.99 |
8.41 |
9.93 |
10.83 |
11.45 |
10.96 |
10.54 |
9.44 |
8.56 |
9.95 |
10.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.41 |
3.69 |
4.14 |
4.36 |
4.58 |
4.03 |
4.17 |
4.06 |
3.57 |
3.45 |
3.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.82 |
17.13 |
17.68 |
18.00 |
18.84 |
16.93 |
17.46 |
17.10 |
15.10 |
18.12 |
19.58 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.98 |
19.81 |
20.26 |
20.55 |
21.52 |
19.38 |
19.99 |
19.56 |
17.31 |
21.63 |
23.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.61 |
24.90 |
27.18 |
26.83 |
28.04 |
24.64 |
25.04 |
24.43 |
21.73 |
28.78 |
31.71 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.91 |
19.17 |
22.14 |
22.01 |
23.15 |
19.73 |
20.65 |
20.69 |
17.86 |
16.75 |
17.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
28.18 |
22.86 |
25.19 |
23.65 |
26.88 |
18.28 |
22.73 |
29.25 |
24.23 |
25.33 |
23.95 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
21.49 |
8.93 |
14.08 |
18.00 |
10.09 |
14.61 |
11.28 |
8.33 |
6.80 |
21.88 |
16.41 |
| Long-Term Debt to Equity |
|
21.40 |
8.59 |
13.21 |
16.90 |
9.46 |
13.40 |
8.96 |
6.79 |
5.90 |
18.82 |
16.33 |
| Financial Leverage |
|
10.34 |
8.83 |
15.02 |
19.74 |
12.06 |
9.62 |
10.94 |
9.85 |
6.92 |
14.91 |
11.32 |
| Leverage Ratio |
|
22.16 |
18.22 |
31.42 |
41.04 |
26.42 |
21.61 |
24.61 |
22.13 |
16.53 |
35.62 |
27.28 |
| Compound Leverage Factor |
|
20.89 |
16.79 |
29.65 |
37.96 |
24.46 |
20.17 |
23.36 |
21.08 |
15.80 |
25.07 |
25.94 |
| Debt to Total Capital |
|
95.55% |
89.93% |
93.37% |
94.74% |
90.98% |
93.59% |
91.86% |
89.28% |
87.18% |
95.63% |
94.25% |
| Short-Term Debt to Total Capital |
|
0.37% |
3.47% |
5.78% |
5.79% |
5.68% |
7.77% |
18.86% |
16.45% |
11.53% |
13.37% |
0.43% |
| Long-Term Debt to Total Capital |
|
95.18% |
86.46% |
87.59% |
88.95% |
85.30% |
85.82% |
72.99% |
72.82% |
75.66% |
82.26% |
93.83% |
| 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 |
|
4.55% |
3.66% |
4.16% |
3.92% |
4.32% |
3.91% |
4.11% |
3.57% |
3.96% |
3.72% |
4.03% |
| Common Equity to Total Capital |
|
-0.10% |
6.41% |
2.47% |
1.34% |
4.69% |
2.50% |
4.03% |
7.16% |
8.86% |
0.65% |
1.71% |
| Debt to EBITDA |
|
2.38 |
2.04 |
1.88 |
1.79 |
1.73 |
1.66 |
1.74 |
1.85 |
1.77 |
2.06 |
2.09 |
| Net Debt to EBITDA |
|
2.12 |
1.81 |
1.65 |
1.56 |
1.47 |
1.43 |
1.50 |
1.59 |
1.50 |
1.73 |
1.74 |
| Long-Term Debt to EBITDA |
|
2.37 |
1.96 |
1.76 |
1.68 |
1.62 |
1.52 |
1.38 |
1.51 |
1.54 |
1.77 |
2.08 |
| Debt to NOPAT |
|
4.09 |
2.96 |
2.89 |
2.67 |
2.57 |
2.42 |
2.49 |
2.64 |
2.55 |
3.27 |
3.38 |
| Net Debt to NOPAT |
|
3.64 |
2.63 |
2.53 |
2.33 |
2.19 |
2.08 |
2.16 |
2.27 |
2.16 |
2.74 |
2.81 |
| Long-Term Debt to NOPAT |
|
4.07 |
2.85 |
2.71 |
2.51 |
2.41 |
2.22 |
1.98 |
2.15 |
2.21 |
2.81 |
3.36 |
| Altman Z-Score |
|
5.79 |
6.08 |
6.32 |
6.59 |
6.76 |
6.58 |
6.39 |
6.11 |
5.84 |
5.85 |
6.24 |
| Noncontrolling Interest Sharing Ratio |
|
57.98% |
42.71% |
78.50% |
92.60% |
65.70% |
45.30% |
56.07% |
46.22% |
37.75% |
70.74% |
58.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.16 |
1.11 |
1.06 |
1.06 |
1.04 |
0.92 |
0.85 |
0.89 |
0.93 |
0.83 |
1.02 |
| Quick Ratio |
|
0.55 |
0.54 |
0.54 |
0.55 |
0.53 |
0.45 |
0.41 |
0.44 |
0.48 |
0.43 |
0.54 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
988 |
1,082 |
1,027 |
1,266 |
979 |
1,976 |
1,157 |
282 |
478 |
329 |
1,502 |
| Operating Cash Flow to CapEx |
|
715.53% |
576.65% |
540.48% |
846.15% |
870.90% |
689.67% |
483.87% |
818.52% |
813.55% |
820.90% |
541.30% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
17.71 |
57.56 |
42.57 |
10.45 |
17.53 |
3.97 |
7.13 |
5.22 |
24.23 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
11.74 |
45.00 |
50.74 |
6.71 |
9.09 |
12.45 |
18.82 |
23.06 |
12.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
9.57 |
39.68 |
44.91 |
5.74 |
7.21 |
10.93 |
16.51 |
20.25 |
9.82 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.18 |
1.21 |
1.21 |
1.22 |
1.23 |
1.24 |
1.20 |
1.18 |
1.17 |
1.26 |
1.25 |
| Accounts Receivable Turnover |
|
12.75 |
12.59 |
11.61 |
11.48 |
12.23 |
12.94 |
11.28 |
11.12 |
11.42 |
12.75 |
11.51 |
| Inventory Turnover |
|
4.09 |
4.06 |
4.03 |
4.07 |
4.02 |
4.05 |
3.88 |
3.90 |
3.86 |
4.05 |
3.94 |
| Fixed Asset Turnover |
|
4.49 |
4.38 |
4.46 |
4.53 |
4.55 |
4.46 |
4.48 |
4.48 |
4.48 |
4.49 |
4.60 |
| Accounts Payable Turnover |
|
5.42 |
5.01 |
4.98 |
5.20 |
5.13 |
4.53 |
4.55 |
4.71 |
4.59 |
4.18 |
4.26 |
| Days Sales Outstanding (DSO) |
|
28.63 |
28.98 |
31.44 |
31.78 |
29.85 |
28.21 |
32.37 |
32.83 |
31.96 |
28.62 |
31.72 |
| Days Inventory Outstanding (DIO) |
|
89.27 |
89.96 |
90.68 |
89.73 |
90.87 |
90.12 |
94.04 |
93.53 |
94.55 |
90.21 |
92.54 |
| Days Payable Outstanding (DPO) |
|
67.40 |
72.92 |
73.35 |
70.25 |
71.08 |
80.52 |
80.24 |
77.45 |
79.54 |
87.40 |
85.61 |
| Cash Conversion Cycle (CCC) |
|
50.50 |
46.02 |
48.77 |
51.27 |
49.64 |
37.82 |
46.18 |
48.92 |
46.97 |
31.42 |
38.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8,179 |
8,540 |
8,227 |
8,048 |
8,038 |
7,397 |
7,890 |
8,595 |
8,378 |
7,065 |
7,124 |
| Invested Capital Turnover |
|
2.31 |
2.24 |
2.37 |
2.42 |
2.48 |
2.52 |
2.48 |
2.40 |
2.45 |
2.82 |
2.77 |
| Increase / (Decrease) in Invested Capital |
|
-184 |
-257 |
-238 |
-437 |
-141 |
-1,143 |
-337 |
547 |
340 |
-332 |
-766 |
| Enterprise Value (EV) |
|
65,328 |
71,784 |
81,714 |
87,137 |
92,003 |
81,041 |
83,145 |
81,121 |
71,701 |
70,319 |
74,873 |
| Market Capitalization |
|
57,140 |
63,853 |
73,717 |
79,212 |
84,400 |
73,856 |
75,618 |
73,228 |
64,179 |
63,308 |
67,894 |
| Book Value per Share |
|
($0.01) |
$0.74 |
$0.28 |
$0.15 |
$0.53 |
$0.26 |
$0.45 |
$0.87 |
$1.06 |
$0.07 |
$0.18 |
| Tangible Book Value per Share |
|
($6.29) |
($5.69) |
($6.03) |
($6.11) |
($5.86) |
($5.89) |
($5.86) |
($6.04) |
($5.86) |
($5.71) |
($5.59) |
| Total Capital |
|
9,130 |
9,506 |
9,306 |
9,158 |
9,272 |
8,493 |
9,002 |
9,810 |
9,657 |
8,353 |
8,459 |
| Total Debt |
|
8,724 |
8,549 |
8,689 |
8,676 |
8,436 |
7,949 |
8,269 |
8,758 |
8,419 |
7,988 |
7,973 |
| Total Long-Term Debt |
|
8,690 |
8,219 |
8,151 |
8,146 |
7,909 |
7,289 |
6,571 |
7,144 |
7,306 |
6,871 |
7,937 |
| Net Debt |
|
7,773 |
7,583 |
7,610 |
7,566 |
7,202 |
6,853 |
7,157 |
7,543 |
7,140 |
6,700 |
6,638 |
| Capital Expenditures (CapEx) |
|
161 |
197 |
126 |
117 |
134 |
184 |
124 |
108 |
155 |
177 |
138 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-162 |
-98 |
-215 |
-284 |
-466 |
-878 |
-461 |
-380 |
-623 |
-1,315 |
-1,151 |
| Debt-free Net Working Capital (DFNWC) |
|
789 |
868 |
864 |
826 |
768 |
218 |
651 |
835 |
656 |
-27 |
184 |
| Net Working Capital (NWC) |
|
755 |
538 |
326 |
296 |
241 |
-442 |
-1,047 |
-779 |
-457 |
-1,144 |
148 |
| Net Nonoperating Expense (NNE) |
|
57 |
65 |
60 |
62 |
62 |
56 |
94 |
56 |
52 |
0.60 |
55 |
| Net Nonoperating Obligations (NNO) |
|
7,773 |
7,583 |
7,610 |
7,566 |
7,202 |
6,853 |
7,157 |
7,543 |
7,140 |
6,700 |
6,638 |
| Total Depreciation and Amortization (D&A) |
|
144 |
150 |
150 |
157 |
150 |
148 |
148 |
151 |
158 |
173 |
156 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.85% |
-0.50% |
-1.09% |
-1.42% |
-2.32% |
-4.37% |
-2.31% |
-1.90% |
-3.10% |
-6.45% |
-5.54% |
| Debt-free Net Working Capital to Revenue |
|
4.12% |
4.46% |
4.37% |
4.13% |
3.82% |
1.08% |
3.26% |
4.18% |
3.26% |
-0.13% |
0.88% |
| Net Working Capital to Revenue |
|
3.95% |
2.77% |
1.65% |
1.48% |
1.20% |
-2.20% |
-5.25% |
-3.90% |
-2.27% |
-5.61% |
0.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.86 |
$0.86 |
$0.83 |
$0.89 |
$0.90 |
$0.91 |
$0.85 |
$0.92 |
$0.91 |
($0.04) |
$0.81 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
823.37M |
823.15M |
820.44M |
817.09M |
817.01M |
811.54M |
810.42M |
808.22M |
806.06M |
801.55M |
800.19M |
| Adjusted Diluted Earnings per Share |
|
$0.86 |
$0.86 |
$0.83 |
$0.89 |
$0.90 |
$0.89 |
$0.85 |
$0.91 |
$0.91 |
($0.04) |
$0.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
823.37M |
823.15M |
820.44M |
817.09M |
817.01M |
811.54M |
810.42M |
808.22M |
806.06M |
801.55M |
800.19M |
| 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 |
|
823.37M |
823.15M |
820.44M |
817.09M |
817.01M |
811.54M |
810.42M |
808.22M |
806.06M |
801.55M |
800.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
804 |
825 |
789 |
829 |
838 |
833 |
820 |
829 |
818 |
64 |
736 |
| Normalized NOPAT Margin |
|
16.36% |
16.66% |
15.58% |
16.40% |
16.65% |
16.84% |
16.69% |
16.22% |
15.94% |
1.22% |
13.82% |
| Pre Tax Income Margin |
|
19.45% |
19.96% |
19.09% |
19.97% |
19.59% |
20.08% |
19.41% |
19.71% |
19.33% |
2.05% |
16.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
17.67 |
49.64 |
46.30 |
5.63 |
15.21 |
14.89 |
15.49 |
2.41 |
15.13 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
13.61 |
37.69 |
36.44 |
4.41 |
12.42 |
11.68 |
12.21 |
-0.05 |
11.87 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
15.50 |
44.32 |
40.48 |
4.66 |
13.33 |
13.37 |
13.18 |
-0.40 |
12.90 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
11.44 |
32.38 |
30.62 |
3.43 |
10.54 |
10.16 |
9.89 |
-2.86 |
9.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
99.42% |
71.24% |
63.29% |
58.91% |
58.74% |
58.68% |
59.13% |
59.04% |
59.63% |
80.63% |
82.76% |
| Augmented Payout Ratio |
|
173.99% |
117.19% |
115.88% |
111.06% |
109.17% |
115.71% |
108.83% |
100.52% |
101.02% |
134.14% |
138.36% |