| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
923,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
923,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.44% |
11.27% |
10.77% |
10.74% |
8.39% |
8.30% |
7.60% |
7.62% |
9.77% |
8.63% |
13.27% |
| EBITDA Growth |
|
98.97% |
59.86% |
71.79% |
47.24% |
14.55% |
13.74% |
5.30% |
6.17% |
13.73% |
10.48% |
15.92% |
| EBIT Growth |
|
1,018.38% |
244.91% |
384.15% |
291.86% |
23.21% |
25.91% |
12.62% |
11.31% |
28.07% |
14.57% |
17.81% |
| NOPAT Growth |
|
1,628.65% |
507.53% |
234.48% |
457.97% |
10.66% |
34.00% |
9.67% |
8.04% |
31.87% |
9.75% |
19.88% |
| Net Income Growth |
|
1,763.24% |
482.86% |
1,575.51% |
670.35% |
12.79% |
24.75% |
18.12% |
0.52% |
32.05% |
36.61% |
36.73% |
| EPS Growth |
|
1,728.57% |
495.24% |
1,570.00% |
680.00% |
14.84% |
26.40% |
19.05% |
1.92% |
33.33% |
38.61% |
52.20% |
| Operating Cash Flow Growth |
|
141.92% |
389.46% |
22.06% |
39.10% |
10.40% |
29.44% |
16.66% |
3.67% |
-17.04% |
16.79% |
3.47% |
| Free Cash Flow Firm Growth |
|
71.74% |
111.51% |
461.27% |
16.03% |
11.59% |
-2.69% |
-72.55% |
-63.27% |
-71.82% |
-85.97% |
-534.57% |
| Invested Capital Growth |
|
-3.29% |
-3.84% |
-3.38% |
-4.01% |
-3.81% |
-2.99% |
1.38% |
0.62% |
1.85% |
2.78% |
15.30% |
| Revenue Q/Q Growth |
|
4.32% |
1.36% |
6.50% |
-1.66% |
2.10% |
1.28% |
5.81% |
-1.64% |
4.14% |
0.22% |
0.00% |
| EBITDA Q/Q Growth |
|
31.77% |
0.55% |
7.82% |
3.07% |
2.51% |
-0.15% |
-0.18% |
3.91% |
9.81% |
-3.00% |
0.00% |
| EBIT Q/Q Growth |
|
225.70% |
2.50% |
7.76% |
8.93% |
2.40% |
4.75% |
-3.62% |
7.66% |
17.82% |
-6.29% |
0.00% |
| NOPAT Q/Q Growth |
|
398.38% |
-1.43% |
15.40% |
-1.58% |
-1.16% |
19.36% |
-5.55% |
-3.05% |
20.64% |
-0.66% |
0.00% |
| Net Income Q/Q Growth |
|
536.68% |
-3.39% |
18.14% |
6.02% |
-6.78% |
6.86% |
11.85% |
-9.78% |
22.45% |
10.55% |
0.00% |
| EPS Q/Q Growth |
|
540.00% |
-2.34% |
17.60% |
6.12% |
-5.77% |
7.48% |
10.76% |
-9.14% |
23.27% |
11.73% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-82.01% |
89.60% |
122.13% |
83.57% |
-85.72% |
122.31% |
100.20% |
63.12% |
-88.57% |
212.97% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
2.84% |
10.23% |
-2.78% |
5.27% |
-1.08% |
-3.88% |
-72.58% |
40.88% |
-24.11% |
-52.15% |
0.00% |
| Invested Capital Q/Q Growth |
|
3.98% |
1.09% |
-1.67% |
-7.13% |
4.19% |
1.95% |
2.77% |
-7.83% |
5.47% |
2.88% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.44% |
75.29% |
76.87% |
76.33% |
76.85% |
77.71% |
77.81% |
76.96% |
78.10% |
78.02% |
76.92% |
| EBITDA Margin |
|
33.56% |
33.29% |
33.70% |
35.32% |
35.46% |
34.96% |
32.98% |
34.85% |
36.74% |
35.56% |
36.37% |
| Operating Margin |
|
17.16% |
17.21% |
17.47% |
18.71% |
19.12% |
20.04% |
18.21% |
19.76% |
22.78% |
21.33% |
21.08% |
| EBIT Margin |
|
17.68% |
17.88% |
18.09% |
20.04% |
20.10% |
20.79% |
18.93% |
20.72% |
23.45% |
21.92% |
22.28% |
| Profit (Net Income) Margin |
|
14.73% |
14.04% |
15.57% |
16.79% |
15.32% |
16.17% |
17.09% |
15.68% |
18.43% |
20.33% |
18.93% |
| Tax Burden Percent |
|
84.92% |
82.31% |
87.90% |
82.11% |
77.79% |
87.46% |
85.92% |
78.06% |
78.43% |
83.04% |
77.43% |
| Interest Burden Percent |
|
98.09% |
95.38% |
97.92% |
102.02% |
98.03% |
88.95% |
105.07% |
96.91% |
100.25% |
111.69% |
109.72% |
| Effective Tax Rate |
|
15.08% |
17.69% |
12.10% |
17.89% |
22.21% |
12.54% |
14.08% |
21.94% |
21.57% |
16.96% |
22.57% |
| Return on Invested Capital (ROIC) |
|
9.41% |
9.27% |
10.51% |
11.58% |
10.99% |
13.01% |
11.77% |
12.77% |
14.45% |
14.27% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.24% |
9.44% |
10.26% |
10.41% |
10.49% |
14.58% |
10.33% |
12.59% |
13.90% |
11.36% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.24% |
-1.10% |
-1.41% |
-1.98% |
-1.54% |
-2.05% |
-1.72% |
-2.84% |
-2.48% |
-1.77% |
0.00% |
| Return on Equity (ROE) |
|
8.18% |
8.17% |
9.10% |
9.60% |
9.45% |
10.96% |
10.05% |
9.93% |
11.96% |
12.50% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
6.93% |
9.52% |
11.66% |
15.30% |
14.93% |
14.73% |
10.54% |
12.51% |
11.59% |
10.72% |
-14.21% |
| Operating Return on Assets (OROA) |
|
6.27% |
6.64% |
6.35% |
7.55% |
7.94% |
8.48% |
7.08% |
8.21% |
9.76% |
9.48% |
0.00% |
| Return on Assets (ROA) |
|
5.22% |
5.21% |
5.46% |
6.32% |
6.05% |
6.59% |
6.39% |
6.21% |
7.68% |
8.79% |
0.00% |
| Return on Common Equity (ROCE) |
|
8.18% |
8.17% |
9.10% |
9.60% |
9.45% |
10.96% |
10.05% |
9.93% |
11.96% |
12.50% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.72% |
4.46% |
0.00% |
9.17% |
9.77% |
10.14% |
0.00% |
10.23% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,253 |
1,236 |
1,426 |
1,403 |
1,387 |
1,656 |
1,564 |
1,516 |
1,829 |
1,817 |
1,817 |
| NOPAT Margin |
|
14.57% |
14.17% |
15.35% |
15.36% |
14.87% |
17.53% |
15.65% |
15.42% |
17.87% |
17.71% |
16.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.17% |
-0.17% |
0.25% |
1.17% |
0.49% |
-1.57% |
1.44% |
0.18% |
0.55% |
2.91% |
-10.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
2.06% |
- |
- |
- |
2.25% |
2.19% |
2.62% |
2.65% |
2.47% |
| Cost of Revenue to Revenue |
|
24.56% |
24.71% |
23.13% |
23.67% |
23.15% |
22.29% |
22.19% |
23.04% |
21.90% |
21.98% |
23.08% |
| SG&A Expenses to Revenue |
|
7.35% |
7.25% |
6.81% |
7.08% |
7.62% |
7.53% |
7.68% |
7.09% |
7.17% |
6.50% |
6.65% |
| R&D to Revenue |
|
14.18% |
13.81% |
13.73% |
14.98% |
14.47% |
14.36% |
14.21% |
14.85% |
14.47% |
13.97% |
14.61% |
| Operating Expenses to Revenue |
|
58.28% |
58.07% |
59.41% |
57.62% |
57.73% |
57.67% |
59.60% |
57.20% |
55.31% |
56.69% |
55.83% |
| Earnings before Interest and Taxes (EBIT) |
|
1,521 |
1,559 |
1,680 |
1,830 |
1,874 |
1,963 |
1,892 |
2,037 |
2,400 |
2,249 |
2,480 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,887 |
2,903 |
3,130 |
3,226 |
3,307 |
3,302 |
3,296 |
3,425 |
3,761 |
3,648 |
4,049 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.76 |
3.35 |
4.54 |
4.36 |
4.35 |
4.76 |
5.35 |
4.26 |
4.03 |
4.13 |
4.76 |
| Price to Tangible Book Value (P/TBV) |
|
65.55 |
52.03 |
47.07 |
44.34 |
58.63 |
52.43 |
59.87 |
48.25 |
39.70 |
60.87 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.61 |
5.73 |
7.76 |
7.29 |
6.88 |
7.49 |
8.63 |
6.69 |
6.25 |
6.15 |
0.00 |
| Price to Earnings (P/E) |
|
138.49 |
75.06 |
65.42 |
47.62 |
44.53 |
46.93 |
52.77 |
41.62 |
37.06 |
34.33 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.15% |
0.31% |
0.41% |
0.47% |
0.60% |
0.79% |
0.63% |
0.96% |
| Earnings Yield |
|
0.72% |
1.33% |
1.53% |
2.10% |
2.25% |
2.13% |
1.90% |
2.40% |
2.70% |
2.91% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.19 |
3.68 |
5.22 |
5.32 |
4.99 |
5.46 |
6.24 |
5.23 |
4.76 |
4.70 |
3.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.37 |
5.52 |
7.49 |
6.92 |
6.62 |
7.24 |
8.35 |
6.33 |
5.95 |
5.92 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
24.18 |
19.11 |
23.49 |
20.36 |
19.22 |
20.78 |
24.11 |
18.33 |
17.04 |
16.89 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
75.63 |
48.11 |
49.93 |
37.52 |
34.79 |
36.67 |
41.88 |
31.46 |
28.33 |
27.82 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
114.86 |
64.40 |
62.33 |
46.51 |
44.32 |
45.96 |
52.73 |
39.94 |
35.82 |
35.43 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.09 |
19.48 |
25.50 |
20.62 |
20.01 |
21.51 |
24.18 |
18.34 |
17.84 |
17.67 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
59.46 |
37.92 |
43.96 |
34.08 |
32.78 |
36.48 |
59.61 |
41.91 |
41.50 |
44.48 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
1.15 |
| Long-Term Debt to Equity |
|
0.15 |
0.15 |
0.14 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
1.15 |
| Financial Leverage |
|
-0.13 |
-0.12 |
-0.14 |
-0.19 |
-0.15 |
-0.14 |
-0.17 |
-0.23 |
-0.18 |
-0.16 |
0.06 |
| Leverage Ratio |
|
1.58 |
1.56 |
1.68 |
1.62 |
1.60 |
1.56 |
1.68 |
1.62 |
1.60 |
1.57 |
2.16 |
| Compound Leverage Factor |
|
1.55 |
1.49 |
1.65 |
1.65 |
1.56 |
1.39 |
1.76 |
1.57 |
1.60 |
1.76 |
2.37 |
| Debt to Total Capital |
|
13.96% |
13.96% |
13.65% |
13.64% |
12.76% |
12.59% |
12.12% |
12.21% |
12.09% |
12.33% |
53.43% |
| Short-Term Debt to Total Capital |
|
1.48% |
1.48% |
1.45% |
1.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
12.48% |
12.48% |
12.20% |
12.20% |
12.76% |
12.59% |
12.12% |
12.21% |
12.09% |
12.33% |
53.43% |
| 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 |
|
86.04% |
86.04% |
86.35% |
86.36% |
87.24% |
87.41% |
87.88% |
87.79% |
87.91% |
87.67% |
46.57% |
| Debt to EBITDA |
|
1.08 |
0.96 |
0.85 |
0.78 |
0.67 |
0.65 |
0.64 |
0.63 |
0.61 |
0.60 |
0.00 |
| Net Debt to EBITDA |
|
-0.89 |
-0.74 |
-0.87 |
-1.09 |
-0.73 |
-0.71 |
-0.80 |
-1.04 |
-0.87 |
-0.66 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.97 |
0.86 |
0.76 |
0.69 |
0.67 |
0.65 |
0.64 |
0.63 |
0.61 |
0.60 |
0.00 |
| Debt to NOPAT |
|
5.13 |
3.24 |
2.25 |
1.77 |
1.55 |
1.44 |
1.40 |
1.38 |
1.29 |
1.25 |
0.00 |
| Net Debt to NOPAT |
|
-4.22 |
-2.48 |
-2.30 |
-2.49 |
-1.69 |
-1.56 |
-1.74 |
-2.27 |
-1.83 |
-1.38 |
0.00 |
| Long-Term Debt to NOPAT |
|
4.59 |
2.90 |
2.01 |
1.59 |
1.55 |
1.44 |
1.40 |
1.38 |
1.29 |
1.25 |
0.00 |
| Altman Z-Score |
|
4.37 |
4.14 |
4.64 |
4.93 |
5.04 |
5.82 |
5.37 |
4.81 |
4.88 |
5.04 |
1.67 |
| 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 |
|
1.02 |
1.04 |
1.09 |
1.11 |
1.04 |
1.11 |
1.06 |
1.07 |
1.12 |
0.98 |
0.79 |
| Quick Ratio |
|
0.86 |
0.86 |
0.96 |
0.95 |
0.86 |
0.90 |
0.93 |
0.90 |
0.93 |
0.78 |
0.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,963 |
3,267 |
3,176 |
3,343 |
3,307 |
3,179 |
872 |
1,228 |
932 |
446 |
-5,337 |
| Operating Cash Flow to CapEx |
|
448.89% |
922.89% |
2,314.97% |
3,832.52% |
651.09% |
972.06% |
2,577.92% |
3,617.88% |
548.15% |
1,666.19% |
4,621.38% |
| 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 |
-16.83 |
| 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 |
21.14 |
| 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 |
20.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.37 |
0.35 |
0.38 |
0.40 |
0.41 |
0.37 |
0.40 |
0.42 |
0.43 |
0.00 |
| Accounts Receivable Turnover |
|
6.52 |
7.44 |
3.14 |
8.03 |
6.76 |
7.76 |
3.24 |
8.95 |
7.19 |
7.89 |
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 |
|
9.12 |
9.28 |
9.43 |
9.93 |
9.78 |
10.30 |
10.94 |
11.63 |
11.73 |
12.29 |
0.00 |
| Accounts Payable Turnover |
|
1.60 |
1.60 |
1.33 |
1.52 |
1.68 |
1.61 |
1.35 |
1.54 |
1.66 |
1.61 |
0.00 |
| Days Sales Outstanding (DSO) |
|
55.98 |
49.05 |
116.07 |
45.47 |
54.01 |
47.07 |
112.50 |
40.80 |
50.76 |
46.24 |
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) |
|
227.53 |
227.63 |
274.66 |
239.41 |
217.52 |
226.45 |
269.62 |
236.29 |
219.46 |
227.26 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-171.54 |
-178.58 |
-158.59 |
-193.94 |
-163.52 |
-179.39 |
-157.13 |
-195.50 |
-168.70 |
-181.02 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
50,330 |
50,878 |
50,030 |
46,464 |
48,410 |
49,355 |
50,722 |
46,752 |
49,307 |
50,726 |
53,906 |
| Invested Capital Turnover |
|
0.65 |
0.65 |
0.68 |
0.75 |
0.74 |
0.74 |
0.75 |
0.83 |
0.81 |
0.81 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1,710 |
-2,031 |
-1,750 |
-1,940 |
-1,920 |
-1,523 |
692 |
288 |
897 |
1,371 |
7,154 |
| Enterprise Value (EV) |
|
210,782 |
187,332 |
260,968 |
247,247 |
241,554 |
269,380 |
316,556 |
244,316 |
234,942 |
238,615 |
182,608 |
| Market Capitalization |
|
218,534 |
194,544 |
270,584 |
260,466 |
250,777 |
278,550 |
327,007 |
258,230 |
246,963 |
247,910 |
162,937 |
| Book Value per Share |
|
$59.63 |
$59.70 |
$61.62 |
$61.53 |
$59.48 |
$61.22 |
$63.92 |
$63.13 |
$64.15 |
$63.05 |
$37.09 |
| Tangible Book Value per Share |
|
$3.42 |
$3.84 |
$5.94 |
$6.06 |
$4.41 |
$5.56 |
$5.71 |
$5.57 |
$6.51 |
$4.28 |
($34.35) |
| Total Capital |
|
67,505 |
67,515 |
69,072 |
69,112 |
66,063 |
66,957 |
69,606 |
69,101 |
69,764 |
68,459 |
73,515 |
| Total Debt |
|
9,423 |
9,425 |
9,426 |
9,429 |
8,430 |
8,432 |
8,433 |
8,435 |
8,436 |
8,438 |
39,280 |
| Total Long-Term Debt |
|
8,424 |
8,426 |
8,427 |
8,429 |
8,430 |
8,432 |
8,433 |
8,435 |
8,436 |
8,438 |
39,280 |
| Net Debt |
|
-7,752 |
-7,212 |
-9,616 |
-13,219 |
-9,223 |
-9,170 |
-10,451 |
-13,914 |
-12,021 |
-9,295 |
19,671 |
| Capital Expenditures (CapEx) |
|
180 |
166 |
147 |
163 |
137 |
204 |
154 |
179 |
135 |
139 |
145 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11,065 |
-10,056 |
-10,752 |
-14,215 |
-11,775 |
-10,707 |
-12,285 |
-15,738 |
-12,573 |
-11,670 |
-17,726 |
| Debt-free Net Working Capital (DFNWC) |
|
1,332 |
1,807 |
3,442 |
3,455 |
861 |
2,050 |
1,747 |
1,670 |
2,799 |
-347 |
-5,889 |
| Net Working Capital (NWC) |
|
333 |
808 |
2,443 |
2,455 |
861 |
2,050 |
1,747 |
1,670 |
2,799 |
-347 |
-5,889 |
| Net Nonoperating Expense (NNE) |
|
-14 |
12 |
-20 |
-130 |
-42 |
129 |
-144 |
-25 |
-58 |
-269 |
-290 |
| Net Nonoperating Obligations (NNO) |
|
-7,752 |
-7,212 |
-9,616 |
-13,219 |
-9,223 |
-9,170 |
-10,451 |
-13,914 |
-12,021 |
-9,295 |
19,671 |
| Total Depreciation and Amortization (D&A) |
|
1,366 |
1,344 |
1,450 |
1,396 |
1,433 |
1,339 |
1,404 |
1,388 |
1,361 |
1,399 |
1,569 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-33.46% |
-29.62% |
-30.85% |
-39.77% |
-32.29% |
-28.79% |
-32.42% |
-40.78% |
-31.83% |
-28.95% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
4.03% |
5.32% |
9.87% |
9.67% |
2.36% |
5.51% |
4.61% |
4.33% |
7.09% |
-0.86% |
0.00% |
| Net Working Capital to Revenue |
|
1.01% |
2.38% |
7.01% |
6.87% |
2.36% |
5.51% |
4.61% |
4.33% |
7.09% |
-0.86% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.30 |
$1.26 |
$1.49 |
$1.58 |
$1.48 |
$1.60 |
$1.78 |
$1.61 |
$1.97 |
$2.20 |
$2.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
975M |
972M |
974M |
970M |
964M |
956M |
962M |
960M |
956M |
948M |
868M |
| Adjusted Diluted Earnings per Share |
|
$1.28 |
$1.25 |
$1.47 |
$1.56 |
$1.47 |
$1.58 |
$1.75 |
$1.59 |
$1.96 |
$2.19 |
$2.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
986M |
981M |
984M |
985M |
973M |
965M |
974M |
970M |
962M |
952M |
871M |
| 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 |
|
973M |
968M |
970M |
969M |
956M |
957M |
961M |
956M |
952M |
937M |
819M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,295 |
1,281 |
1,578 |
1,410 |
1,464 |
1,705 |
1,820 |
1,544 |
1,832 |
2,033 |
1,879 |
| Normalized NOPAT Margin |
|
15.05% |
14.69% |
16.99% |
15.44% |
15.70% |
18.05% |
18.21% |
15.71% |
17.90% |
19.82% |
16.88% |
| Pre Tax Income Margin |
|
17.34% |
17.05% |
17.71% |
20.44% |
19.70% |
18.49% |
19.89% |
20.08% |
23.51% |
24.49% |
24.44% |
| 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 |
7.82 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.73 |
| 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 |
7.37 |
| 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 |
5.28 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
24.80% |
25.00% |
23.50% |
21.86% |
0.00% |
| Augmented Payout Ratio |
|
507.16% |
318.33% |
184.24% |
140.75% |
179.07% |
159.14% |
151.14% |
159.23% |
116.84% |
142.81% |
0.00% |