| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,991,597,732.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,991,597,732.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-18.85% |
-16.46% |
-4.09% |
4.67% |
-6.31% |
10.70% |
-2.27% |
-12.42% |
-1.86% |
-10.25% |
2.09% |
| EBITDA Growth |
|
-32.72% |
-32.58% |
-7.82% |
-2.83% |
-15.61% |
13.86% |
-18.24% |
-21.41% |
6.42% |
-3.45% |
1.83% |
| EBIT Growth |
|
-40.74% |
-63.41% |
-16.55% |
-10.15% |
-24.84% |
73.35% |
-27.92% |
-38.16% |
-13.06% |
-20.74% |
-25.95% |
| NOPAT Growth |
|
-41.42% |
-63.84% |
-15.72% |
-25.99% |
-30.58% |
45.08% |
-35.29% |
-40.61% |
-16.26% |
-8.84% |
-31.60% |
| Net Income Growth |
|
-41.67% |
-64.83% |
-15.96% |
-26.05% |
-31.41% |
45.30% |
-36.73% |
-43.39% |
-19.64% |
-12.70% |
-34.71% |
| EPS Growth |
|
-39.79% |
-63.36% |
-14.16% |
-24.06% |
-28.74% |
50.82% |
-32.66% |
-40.33% |
-26.61% |
-26.09% |
-44.50% |
| Operating Cash Flow Growth |
|
-36.64% |
-0.51% |
-5.23% |
-0.03% |
0.01% |
-30.07% |
-24.00% |
36.24% |
-2.99% |
24.08% |
-51.55% |
| Free Cash Flow Firm Growth |
|
-121.95% |
-145.53% |
-128.87% |
-143.41% |
294.70% |
253.41% |
410.04% |
446.77% |
-857.35% |
-837.78% |
-898.08% |
| Invested Capital Growth |
|
8.20% |
6.05% |
6.55% |
5.91% |
-1.55% |
-3.33% |
-2.77% |
-5.43% |
41.57% |
48.02% |
47.85% |
| Revenue Q/Q Growth |
|
10.60% |
-12.76% |
3.26% |
5.06% |
-1.00% |
3.07% |
-8.84% |
-5.86% |
10.94% |
-5.74% |
3.70% |
| EBITDA Q/Q Growth |
|
12.19% |
-23.40% |
22.98% |
-8.06% |
-2.56% |
3.35% |
-11.69% |
-11.63% |
31.95% |
-6.23% |
-6.87% |
| EBIT Q/Q Growth |
|
11.25% |
-59.22% |
122.71% |
-11.08% |
-6.94% |
-5.94% |
-7.40% |
-23.71% |
30.83% |
-14.25% |
-13.49% |
| NOPAT Q/Q Growth |
|
8.86% |
-65.06% |
142.82% |
-19.87% |
2.11% |
-26.98% |
8.30% |
-26.45% |
43.96% |
-20.51% |
-18.73% |
| Net Income Q/Q Growth |
|
9.10% |
-65.78% |
147.48% |
-19.96% |
1.19% |
-27.51% |
7.76% |
-28.39% |
43.66% |
-21.26% |
-19.40% |
| EPS Q/Q Growth |
|
8.75% |
-64.94% |
143.44% |
-18.18% |
2.06% |
-25.81% |
8.70% |
-27.50% |
25.52% |
-25.27% |
-18.38% |
| Operating Cash Flow Q/Q Growth |
|
53.61% |
28.54% |
-45.09% |
-7.81% |
53.68% |
-10.12% |
-40.32% |
65.27% |
9.43% |
14.96% |
-76.70% |
| Free Cash Flow Firm Q/Q Growth |
|
-152.36% |
-45.15% |
52.99% |
-21.51% |
334.83% |
14.37% |
-5.00% |
35.91% |
-612.87% |
-11.41% |
-2.77% |
| Invested Capital Q/Q Growth |
|
6.68% |
-3.78% |
1.44% |
1.72% |
-0.83% |
-5.52% |
2.02% |
-1.07% |
48.46% |
-1.22% |
1.90% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.22% |
39.64% |
43.06% |
39.69% |
39.90% |
42.27% |
39.91% |
40.08% |
44.90% |
45.92% |
41.85% |
| EBITDA Margin |
|
23.81% |
20.91% |
24.90% |
21.79% |
21.45% |
21.50% |
20.83% |
19.56% |
23.26% |
23.13% |
20.78% |
| Operating Margin |
|
16.37% |
7.65% |
16.50% |
13.97% |
13.13% |
11.98% |
12.17% |
9.86% |
11.63% |
10.58% |
8.83% |
| EBIT Margin |
|
16.37% |
7.65% |
16.50% |
13.97% |
13.13% |
11.98% |
12.17% |
9.86% |
11.63% |
10.58% |
8.83% |
| Profit (Net Income) Margin |
|
12.12% |
4.75% |
11.39% |
8.68% |
8.87% |
6.24% |
7.38% |
5.61% |
7.27% |
6.07% |
4.72% |
| Tax Burden Percent |
|
75.02% |
64.27% |
70.07% |
63.15% |
69.29% |
53.79% |
62.91% |
60.65% |
66.73% |
61.86% |
58.11% |
| Interest Burden Percent |
|
98.71% |
96.68% |
98.53% |
98.42% |
97.53% |
96.82% |
96.34% |
93.80% |
93.60% |
92.72% |
91.96% |
| Effective Tax Rate |
|
24.98% |
35.73% |
29.93% |
36.85% |
30.71% |
46.21% |
37.09% |
39.35% |
33.27% |
38.14% |
41.89% |
| Return on Invested Capital (ROIC) |
|
20.21% |
7.96% |
18.31% |
13.85% |
13.66% |
10.41% |
12.09% |
9.11% |
9.56% |
8.08% |
6.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.46% |
8.17% |
18.55% |
14.08% |
14.04% |
10.74% |
12.56% |
9.76% |
10.90% |
9.22% |
7.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.42% |
-1.88% |
-4.08% |
-2.79% |
-2.60% |
-2.18% |
-2.26% |
-1.62% |
-1.14% |
-1.04% |
-0.62% |
| Return on Equity (ROE) |
|
15.79% |
6.09% |
14.23% |
11.06% |
11.06% |
8.23% |
9.82% |
7.49% |
8.42% |
7.04% |
5.63% |
| Cash Return on Invested Capital (CROIC) |
|
12.35% |
11.66% |
10.14% |
9.18% |
14.53% |
17.82% |
15.45% |
16.74% |
-25.84% |
-30.07% |
-30.86% |
| Operating Return on Assets (OROA) |
|
13.14% |
5.92% |
12.68% |
10.97% |
9.93% |
9.37% |
9.48% |
7.53% |
7.72% |
6.89% |
5.73% |
| Return on Assets (ROA) |
|
9.73% |
3.68% |
8.76% |
6.82% |
6.71% |
4.88% |
5.74% |
4.29% |
4.82% |
3.95% |
3.06% |
| Return on Common Equity (ROCE) |
|
15.70% |
6.05% |
14.14% |
10.99% |
11.00% |
8.18% |
9.76% |
7.45% |
8.26% |
6.90% |
5.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.46% |
0.00% |
12.67% |
11.80% |
10.71% |
0.00% |
10.53% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6,641 |
2,320 |
5,634 |
4,514 |
4,610 |
3,366 |
3,645 |
2,681 |
3,860 |
3,068 |
2,493 |
| NOPAT Margin |
|
12.28% |
4.92% |
11.56% |
8.82% |
9.10% |
6.45% |
7.66% |
5.98% |
7.76% |
6.55% |
5.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.24% |
-0.21% |
-0.23% |
-0.23% |
-0.38% |
-0.34% |
-0.47% |
-0.65% |
-1.34% |
-1.14% |
-1.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.27% |
- |
- |
- |
1.89% |
2.03% |
1.52% |
1.63% |
1.32% |
1.06% |
| Cost of Revenue to Revenue |
|
59.78% |
60.36% |
56.94% |
60.31% |
60.10% |
57.73% |
60.09% |
59.92% |
55.10% |
54.08% |
58.15% |
| SG&A Expenses to Revenue |
|
13.80% |
15.85% |
15.48% |
14.97% |
15.56% |
17.63% |
16.02% |
16.87% |
18.22% |
18.95% |
17.99% |
| 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 |
|
23.85% |
31.99% |
26.55% |
25.72% |
26.77% |
30.29% |
27.74% |
30.22% |
33.27% |
35.34% |
33.02% |
| Earnings before Interest and Taxes (EBIT) |
|
8,852 |
3,610 |
8,040 |
7,149 |
6,653 |
6,258 |
5,795 |
4,421 |
5,784 |
4,960 |
4,291 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12,877 |
9,864 |
12,131 |
11,153 |
10,867 |
11,231 |
9,918 |
8,765 |
11,565 |
10,844 |
10,099 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.83 |
1.66 |
1.85 |
1.81 |
1.72 |
1.69 |
1.97 |
1.71 |
1.41 |
1.63 |
2.25 |
| Price to Tangible Book Value (P/TBV) |
|
1.88 |
1.71 |
1.91 |
1.87 |
1.78 |
1.74 |
2.04 |
1.76 |
1.45 |
1.67 |
2.30 |
| Price to Revenue (P/Rev) |
|
1.44 |
1.33 |
1.50 |
1.44 |
1.36 |
1.27 |
1.46 |
1.28 |
1.38 |
1.61 |
2.17 |
| Price to Earnings (P/E) |
|
11.85 |
12.49 |
14.67 |
15.43 |
16.15 |
14.58 |
18.81 |
18.23 |
21.02 |
24.71 |
37.50 |
| Dividend Yield |
|
3.68% |
4.27% |
3.91% |
4.01% |
4.35% |
4.55% |
3.95% |
4.67% |
4.35% |
4.53% |
3.34% |
| Earnings Yield |
|
8.44% |
8.00% |
6.82% |
6.48% |
6.19% |
6.86% |
5.32% |
5.48% |
4.76% |
4.05% |
2.67% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.03 |
1.83 |
2.06 |
1.98 |
1.87 |
1.85 |
2.15 |
1.83 |
1.42 |
1.64 |
2.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.28 |
1.16 |
1.34 |
1.30 |
1.23 |
1.13 |
1.34 |
1.17 |
1.36 |
1.59 |
2.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.16 |
4.93 |
5.75 |
5.68 |
5.54 |
5.04 |
6.28 |
5.60 |
6.35 |
7.31 |
10.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.42 |
7.78 |
9.37 |
9.46 |
9.58 |
8.14 |
10.49 |
9.87 |
11.84 |
14.32 |
21.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.42 |
10.75 |
12.88 |
13.68 |
14.28 |
12.61 |
16.81 |
15.96 |
19.46 |
22.65 |
34.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.55 |
6.56 |
7.57 |
7.42 |
6.92 |
7.26 |
9.09 |
7.10 |
8.27 |
8.85 |
13.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.07 |
16.16 |
20.95 |
22.23 |
12.74 |
10.21 |
13.75 |
10.63 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.13 |
0.14 |
0.14 |
0.16 |
0.16 |
0.20 |
0.20 |
0.21 |
0.21 |
0.24 |
| Long-Term Debt to Equity |
|
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.17 |
0.16 |
0.19 |
0.21 |
0.21 |
| Financial Leverage |
|
-0.22 |
-0.23 |
-0.22 |
-0.20 |
-0.19 |
-0.20 |
-0.18 |
-0.17 |
-0.10 |
-0.11 |
-0.08 |
| Leverage Ratio |
|
1.61 |
1.61 |
1.61 |
1.60 |
1.62 |
1.65 |
1.66 |
1.66 |
1.66 |
1.68 |
1.73 |
| Compound Leverage Factor |
|
1.59 |
1.56 |
1.58 |
1.58 |
1.58 |
1.59 |
1.60 |
1.56 |
1.55 |
1.56 |
1.59 |
| Debt to Total Capital |
|
11.01% |
11.40% |
11.90% |
12.64% |
14.13% |
13.81% |
16.51% |
16.67% |
17.52% |
17.50% |
19.35% |
| Short-Term Debt to Total Capital |
|
0.24% |
0.29% |
0.15% |
0.95% |
2.81% |
2.48% |
2.27% |
3.50% |
1.51% |
0.42% |
2.48% |
| Long-Term Debt to Total Capital |
|
10.77% |
11.11% |
11.75% |
11.69% |
11.32% |
11.33% |
14.24% |
13.17% |
16.00% |
17.08% |
16.87% |
| 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 |
|
0.53% |
0.53% |
0.56% |
0.56% |
0.45% |
0.47% |
0.47% |
0.48% |
2.43% |
2.46% |
2.41% |
| Common Equity to Total Capital |
|
88.47% |
88.07% |
87.54% |
86.80% |
85.42% |
85.72% |
83.02% |
82.85% |
80.05% |
80.04% |
78.24% |
| Debt to EBITDA |
|
0.39 |
0.44 |
0.47 |
0.50 |
0.59 |
0.54 |
0.69 |
0.72 |
1.00 |
0.99 |
1.10 |
| Net Debt to EBITDA |
|
-0.64 |
-0.72 |
-0.69 |
-0.62 |
-0.60 |
-0.65 |
-0.56 |
-0.56 |
-0.26 |
-0.23 |
-0.08 |
| Long-Term Debt to EBITDA |
|
0.39 |
0.43 |
0.47 |
0.47 |
0.47 |
0.44 |
0.59 |
0.57 |
0.92 |
0.97 |
0.96 |
| Debt to NOPAT |
|
0.80 |
0.96 |
1.05 |
1.21 |
1.51 |
1.35 |
1.84 |
2.06 |
3.07 |
3.08 |
3.75 |
| Net Debt to NOPAT |
|
-1.30 |
-1.57 |
-1.55 |
-1.49 |
-1.54 |
-1.64 |
-1.49 |
-1.58 |
-0.78 |
-0.71 |
-0.26 |
| Long-Term Debt to NOPAT |
|
0.78 |
0.93 |
1.04 |
1.12 |
1.21 |
1.11 |
1.59 |
1.63 |
2.80 |
3.00 |
3.27 |
| Altman Z-Score |
|
3.86 |
3.53 |
3.77 |
3.71 |
3.55 |
3.49 |
3.66 |
3.43 |
2.79 |
2.92 |
3.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.59% |
0.60% |
0.63% |
0.63% |
0.56% |
0.57% |
0.60% |
0.61% |
1.87% |
1.90% |
1.91% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.28 |
1.23 |
1.16 |
1.07 |
1.06 |
1.08 |
1.00 |
1.15 |
1.15 |
1.09 |
| Quick Ratio |
|
0.84 |
0.87 |
0.81 |
0.73 |
0.68 |
0.71 |
0.68 |
0.62 |
0.72 |
0.73 |
0.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,422 |
-4,968 |
-2,335 |
-2,838 |
6,664 |
7,621 |
7,240 |
9,840 |
-50,467 |
-56,227 |
-57,784 |
| Operating Cash Flow to CapEx |
|
210.88% |
303.12% |
171.34% |
163.42% |
264.82% |
0.00% |
155.97% |
258.16% |
236.94% |
219.69% |
62.99% |
| Free Cash Flow to Firm to Interest Expense |
|
-30.02 |
-41.40 |
-19.79 |
-25.11 |
40.63 |
38.30 |
34.15 |
35.91 |
-136.40 |
-155.75 |
-167.49 |
| Operating Cash Flow to Interest Expense |
|
84.85 |
103.62 |
57.86 |
55.71 |
58.99 |
43.69 |
24.48 |
31.30 |
25.36 |
29.89 |
7.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
44.61 |
69.43 |
24.09 |
21.62 |
36.71 |
57.49 |
8.78 |
19.18 |
14.66 |
16.28 |
-4.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.80 |
0.77 |
0.77 |
0.79 |
0.76 |
0.78 |
0.78 |
0.76 |
0.66 |
0.65 |
0.65 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
13.38 |
14.14 |
12.26 |
12.14 |
12.27 |
13.48 |
12.57 |
12.03 |
11.21 |
11.52 |
10.94 |
| Fixed Asset Turnover |
|
1.41 |
1.35 |
1.34 |
1.36 |
1.31 |
1.35 |
1.34 |
1.30 |
1.06 |
1.03 |
1.04 |
| Accounts Payable Turnover |
|
5.69 |
6.05 |
6.00 |
6.02 |
5.64 |
5.61 |
5.70 |
5.86 |
5.78 |
5.23 |
4.90 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
27.28 |
25.81 |
29.77 |
30.07 |
29.74 |
27.08 |
29.04 |
30.33 |
32.56 |
31.68 |
33.37 |
| Days Payable Outstanding (DPO) |
|
64.17 |
60.29 |
60.87 |
60.62 |
64.73 |
65.07 |
64.04 |
62.29 |
63.16 |
69.75 |
74.54 |
| Cash Conversion Cycle (CCC) |
|
-36.89 |
-34.48 |
-31.09 |
-30.55 |
-34.99 |
-37.99 |
-35.00 |
-31.96 |
-30.60 |
-38.07 |
-41.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
132,746 |
127,730 |
129,563 |
131,785 |
130,692 |
123,475 |
125,968 |
124,626 |
185,019 |
182,770 |
186,245 |
| Invested Capital Turnover |
|
1.65 |
1.62 |
1.58 |
1.57 |
1.50 |
1.61 |
1.58 |
1.52 |
1.23 |
1.23 |
1.22 |
| Increase / (Decrease) in Invested Capital |
|
10,063 |
7,288 |
7,969 |
7,352 |
-2,054 |
-4,255 |
-3,595 |
-7,159 |
54,327 |
59,295 |
60,277 |
| Enterprise Value (EV) |
|
269,248 |
233,759 |
266,711 |
261,461 |
243,835 |
228,592 |
271,255 |
228,275 |
263,516 |
300,228 |
415,375 |
| Market Capitalization |
|
301,767 |
266,986 |
297,773 |
288,909 |
269,345 |
257,435 |
294,531 |
250,066 |
268,340 |
303,908 |
412,845 |
| Book Value per Share |
|
$88.51 |
$85.26 |
$87.18 |
$86.21 |
$85.41 |
$84.76 |
$84.77 |
$83.84 |
$109.86 |
$92.60 |
$92.07 |
| Tangible Book Value per Share |
|
$85.98 |
$82.76 |
$84.62 |
$83.65 |
$82.83 |
$82.21 |
$82.17 |
$81.22 |
$107.22 |
$90.33 |
$89.78 |
| Total Capital |
|
186,807 |
182,765 |
183,491 |
183,447 |
182,871 |
177,698 |
179,761 |
176,725 |
237,144 |
232,934 |
234,799 |
| Total Debt |
|
20,559 |
20,836 |
21,835 |
23,184 |
25,841 |
24,541 |
29,681 |
29,467 |
41,544 |
40,758 |
45,428 |
| Total Long-Term Debt |
|
20,119 |
20,307 |
21,553 |
21,449 |
20,697 |
20,135 |
25,605 |
23,276 |
37,953 |
39,781 |
39,600 |
| Net Debt |
|
-33,502 |
-34,199 |
-32,093 |
-28,478 |
-26,338 |
-29,682 |
-24,112 |
-22,632 |
-10,581 |
-9,406 |
-3,126 |
| Capital Expenditures (CapEx) |
|
4,587 |
4,102 |
3,985 |
3,852 |
3,653 |
-2,746 |
3,327 |
3,322 |
3,961 |
4,911 |
3,991 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,971 |
1,176 |
1,572 |
3,069 |
2,910 |
-26 |
2,305 |
1,989 |
1,258 |
-155 |
4,485 |
| Debt-free Net Working Capital (DFNWC) |
|
8,909 |
9,399 |
7,850 |
7,077 |
7,613 |
6,759 |
6,948 |
6,055 |
8,985 |
6,142 |
9,812 |
| Net Working Capital (NWC) |
|
8,469 |
8,870 |
7,568 |
5,342 |
2,469 |
2,353 |
2,872 |
-136 |
5,394 |
5,165 |
3,984 |
| Net Nonoperating Expense (NNE) |
|
86 |
77 |
83 |
71 |
114 |
107 |
133 |
166 |
247 |
223 |
200 |
| Net Nonoperating Obligations (NNO) |
|
-33,502 |
-34,199 |
-32,093 |
-28,478 |
-26,338 |
-29,682 |
-24,112 |
-22,632 |
-10,581 |
-9,406 |
-3,126 |
| Total Depreciation and Amortization (D&A) |
|
4,025 |
6,254 |
4,091 |
4,004 |
4,214 |
4,973 |
4,123 |
4,344 |
5,781 |
5,884 |
5,808 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.41% |
0.59% |
0.79% |
1.53% |
1.47% |
-0.01% |
1.14% |
1.02% |
0.65% |
-0.08% |
2.36% |
| Debt-free Net Working Capital to Revenue |
|
4.24% |
4.68% |
3.95% |
3.52% |
3.85% |
3.33% |
3.45% |
3.10% |
4.62% |
3.25% |
5.16% |
| Net Working Capital to Revenue |
|
4.03% |
4.41% |
3.81% |
2.66% |
1.25% |
1.16% |
1.42% |
-0.07% |
2.77% |
2.73% |
2.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.48 |
$1.23 |
$2.99 |
$2.43 |
$2.49 |
$1.85 |
$2.01 |
$1.45 |
$1.83 |
$1.36 |
$1.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.87B |
1.86B |
1.84B |
1.83B |
1.80B |
1.76B |
1.74B |
1.72B |
1.94B |
2.00B |
1.98B |
| Adjusted Diluted Earnings per Share |
|
$3.48 |
$1.22 |
$2.97 |
$2.43 |
$2.48 |
$1.84 |
$2.00 |
$1.45 |
$1.82 |
$1.36 |
$1.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.88B |
1.86B |
1.85B |
1.83B |
1.81B |
1.76B |
1.75B |
1.72B |
1.95B |
2.00B |
1.99B |
| 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 |
|
1.89B |
1.86B |
1.85B |
1.83B |
1.80B |
1.76B |
1.75B |
1.73B |
2.01B |
2.00B |
1.99B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6,641 |
2,320 |
5,634 |
4,514 |
4,610 |
3,366 |
3,645 |
2,681 |
3,860 |
3,068 |
2,493 |
| Normalized NOPAT Margin |
|
12.28% |
4.92% |
11.56% |
8.82% |
9.10% |
6.45% |
7.66% |
5.98% |
7.76% |
6.55% |
5.13% |
| Pre Tax Income Margin |
|
16.16% |
7.40% |
16.26% |
13.75% |
12.81% |
11.60% |
11.73% |
9.25% |
10.89% |
9.81% |
8.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
77.65 |
30.08 |
68.14 |
63.27 |
40.57 |
31.45 |
27.33 |
16.14 |
15.63 |
13.74 |
12.44 |
| NOPAT to Interest Expense |
|
58.25 |
19.33 |
47.74 |
39.95 |
28.11 |
16.91 |
17.20 |
9.79 |
10.43 |
8.50 |
7.23 |
| EBIT Less CapEx to Interest Expense |
|
37.41 |
-4.10 |
34.36 |
29.18 |
18.29 |
45.25 |
11.64 |
4.01 |
4.93 |
0.14 |
0.87 |
| NOPAT Less CapEx to Interest Expense |
|
18.01 |
-14.85 |
13.97 |
5.86 |
5.83 |
30.71 |
1.50 |
-2.34 |
-0.27 |
-5.10 |
-4.34 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.21% |
53.13% |
56.54% |
62.14% |
71.21% |
67.59% |
76.33% |
86.82% |
96.53% |
104.72% |
122.11% |
| Augmented Payout Ratio |
|
101.75% |
121.69% |
125.12% |
128.93% |
154.47% |
152.35% |
177.24% |
200.41% |
200.60% |
199.67% |
207.04% |