| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
536,491,493.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
536,491,493.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-18.65% |
-4.33% |
2.04% |
7.58% |
-3.43% |
-11.67% |
-7.00% |
-8.78% |
-1.79% |
0.82% |
21.52% |
| EBITDA Growth |
|
-23.93% |
-7.38% |
-0.82% |
10.15% |
-8.87% |
-23.40% |
-13.80% |
-10.22% |
-4.13% |
-17.87% |
29.86% |
| EBIT Growth |
|
-29.56% |
-11.41% |
-11.53% |
8.66% |
-17.02% |
-35.33% |
-17.53% |
-17.94% |
-12.47% |
-41.28% |
36.23% |
| NOPAT Growth |
|
-29.33% |
-13.58% |
-11.90% |
8.18% |
-18.82% |
-37.55% |
-17.97% |
-19.48% |
-9.59% |
-40.77% |
38.95% |
| Net Income Growth |
|
-28.87% |
-12.69% |
-11.57% |
8.82% |
-17.59% |
-37.07% |
-18.22% |
-20.41% |
-12.07% |
-43.96% |
35.34% |
| EPS Growth |
|
-28.40% |
-12.11% |
-10.14% |
10.90% |
-15.23% |
-34.02% |
-14.52% |
-16.61% |
-8.47% |
-41.78% |
39.62% |
| Operating Cash Flow Growth |
|
-43.35% |
-9.87% |
-10.81% |
26.88% |
32.69% |
-10.99% |
-21.15% |
-29.66% |
-13.29% |
-5.47% |
29.58% |
| Free Cash Flow Firm Growth |
|
-137.88% |
-291.42% |
-441.27% |
-210.33% |
202.01% |
200.87% |
178.58% |
105.37% |
-1,042.90% |
-916.45% |
-683.65% |
| Invested Capital Growth |
|
10.86% |
11.37% |
11.84% |
8.70% |
3.84% |
1.52% |
1.94% |
4.68% |
26.16% |
26.74% |
26.02% |
| Revenue Q/Q Growth |
|
10.66% |
2.91% |
-3.56% |
-1.51% |
-0.67% |
-5.87% |
0.98% |
-3.39% |
7.06% |
-3.60% |
21.86% |
| EBITDA Q/Q Growth |
|
21.48% |
-0.20% |
-2.66% |
-6.66% |
0.50% |
-16.11% |
9.55% |
-2.79% |
7.32% |
-28.13% |
73.21% |
| EBIT Q/Q Growth |
|
29.09% |
-1.49% |
-9.22% |
-5.87% |
-1.41% |
-23.23% |
15.76% |
-6.34% |
5.16% |
-48.50% |
168.55% |
| NOPAT Q/Q Growth |
|
30.96% |
-2.66% |
-10.04% |
-5.66% |
-1.73% |
-25.12% |
18.15% |
-7.39% |
10.34% |
-50.94% |
177.16% |
| Net Income Q/Q Growth |
|
30.71% |
-2.07% |
-10.01% |
-5.53% |
-1.01% |
-25.22% |
16.95% |
-8.07% |
9.37% |
-52.35% |
182.45% |
| EPS Q/Q Growth |
|
30.83% |
-2.01% |
-9.09% |
-4.84% |
0.00% |
-23.73% |
17.78% |
-7.17% |
9.76% |
-51.48% |
182.44% |
| Operating Cash Flow Q/Q Growth |
|
18.75% |
14.79% |
-6.48% |
-0.48% |
24.20% |
-22.99% |
-17.16% |
-11.23% |
53.10% |
-16.04% |
13.55% |
| Free Cash Flow Firm Q/Q Growth |
|
-214.95% |
-34.25% |
-43.93% |
50.33% |
206.29% |
32.74% |
12.13% |
-96.61% |
-18,780.23% |
-14.94% |
19.85% |
| Invested Capital Q/Q Growth |
|
3.61% |
1.58% |
1.92% |
1.34% |
-1.02% |
-0.69% |
2.34% |
4.06% |
19.29% |
-0.23% |
1.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
87.45% |
76.28% |
93.23% |
92.96% |
81.22% |
76.17% |
92.24% |
91.69% |
89.99% |
58.84% |
83.80% |
| EBITDA Margin |
|
56.78% |
55.06% |
55.88% |
52.96% |
53.58% |
47.75% |
51.80% |
52.12% |
52.24% |
38.95% |
55.36% |
| Operating Margin |
|
41.40% |
39.39% |
37.25% |
35.47% |
35.02% |
28.35% |
32.79% |
31.89% |
31.30% |
16.68% |
37.71% |
| EBIT Margin |
|
42.24% |
40.43% |
38.26% |
36.57% |
36.30% |
29.60% |
33.93% |
32.90% |
32.31% |
17.26% |
38.04% |
| Profit (Net Income) Margin |
|
32.86% |
31.27% |
29.34% |
28.14% |
28.05% |
22.28% |
25.80% |
24.55% |
25.08% |
12.40% |
28.74% |
| Tax Burden Percent |
|
78.90% |
78.42% |
77.78% |
78.24% |
78.40% |
77.03% |
77.94% |
76.81% |
80.65% |
77.03% |
77.50% |
| Interest Burden Percent |
|
98.62% |
98.64% |
98.59% |
98.36% |
98.57% |
97.71% |
97.56% |
97.17% |
96.25% |
93.24% |
97.48% |
| Effective Tax Rate |
|
21.10% |
21.58% |
22.22% |
21.76% |
21.60% |
22.97% |
22.06% |
23.19% |
19.35% |
22.97% |
22.50% |
| Return on Invested Capital (ROIC) |
|
31.34% |
28.90% |
26.78% |
25.41% |
24.63% |
18.92% |
21.28% |
19.41% |
18.21% |
9.32% |
21.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
28.15% |
25.34% |
24.12% |
22.48% |
22.17% |
17.13% |
20.06% |
18.81% |
17.53% |
7.78% |
19.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.43% |
-0.65% |
-0.76% |
-0.65% |
-1.11% |
-0.82% |
-0.79% |
-0.33% |
0.84% |
0.43% |
1.09% |
| Return on Equity (ROE) |
|
30.91% |
28.24% |
26.03% |
24.76% |
23.52% |
18.09% |
20.49% |
19.08% |
19.05% |
9.76% |
22.99% |
| Cash Return on Invested Capital (CROIC) |
|
20.53% |
18.47% |
16.65% |
19.22% |
22.07% |
21.52% |
19.49% |
15.15% |
-5.61% |
-7.58% |
-5.57% |
| Operating Return on Assets (OROA) |
|
24.48% |
22.86% |
21.59% |
20.78% |
19.74% |
15.40% |
17.20% |
16.34% |
14.86% |
7.91% |
18.11% |
| Return on Assets (ROA) |
|
19.05% |
17.68% |
16.56% |
15.99% |
15.26% |
11.59% |
13.08% |
12.20% |
11.54% |
5.68% |
13.68% |
| Return on Common Equity (ROCE) |
|
30.91% |
28.24% |
26.03% |
24.76% |
23.52% |
18.09% |
20.49% |
19.08% |
19.05% |
9.76% |
22.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.40% |
0.00% |
25.70% |
25.71% |
24.14% |
0.00% |
20.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,017 |
1,964 |
1,766 |
1,667 |
1,638 |
1,226 |
1,449 |
1,342 |
1,481 |
726 |
2,013 |
| NOPAT Margin |
|
32.66% |
30.89% |
28.97% |
27.75% |
27.46% |
21.84% |
25.56% |
24.50% |
25.25% |
12.85% |
29.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.18% |
3.56% |
2.66% |
2.93% |
2.45% |
1.79% |
1.22% |
0.60% |
0.67% |
1.55% |
2.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.16% |
- |
- |
- |
3.60% |
4.23% |
4.01% |
3.90% |
1.92% |
5.18% |
| Cost of Revenue to Revenue |
|
12.55% |
23.72% |
6.77% |
7.04% |
18.78% |
23.83% |
7.76% |
8.31% |
10.01% |
41.16% |
16.20% |
| SG&A Expenses to Revenue |
|
2.61% |
3.02% |
2.66% |
2.51% |
2.80% |
3.37% |
3.02% |
3.40% |
4.08% |
3.96% |
2.69% |
| 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 |
|
46.06% |
36.89% |
55.98% |
57.49% |
46.32% |
47.69% |
59.45% |
59.80% |
58.69% |
42.16% |
46.10% |
| Earnings before Interest and Taxes (EBIT) |
|
2,609 |
2,570 |
2,333 |
2,196 |
2,165 |
1,662 |
1,924 |
1,802 |
1,895 |
976 |
2,621 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,507 |
3,500 |
3,407 |
3,180 |
3,196 |
2,681 |
2,937 |
2,855 |
3,064 |
2,202 |
3,814 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.54 |
2.42 |
2.57 |
2.46 |
2.35 |
2.33 |
2.38 |
2.21 |
2.00 |
1.89 |
2.49 |
| Price to Tangible Book Value (P/TBV) |
|
2.54 |
2.42 |
2.57 |
2.46 |
2.35 |
2.33 |
2.38 |
2.21 |
2.00 |
1.89 |
2.49 |
| Price to Revenue (P/Rev) |
|
2.89 |
2.82 |
3.04 |
2.92 |
2.84 |
2.89 |
3.03 |
2.85 |
2.68 |
2.49 |
3.22 |
| Price to Earnings (P/E) |
|
8.93 |
8.96 |
9.99 |
9.58 |
9.72 |
10.69 |
11.58 |
11.30 |
10.96 |
11.33 |
14.00 |
| Dividend Yield |
|
5.98% |
4.97% |
4.67% |
3.98% |
4.14% |
4.22% |
2.92% |
3.18% |
3.45% |
3.79% |
2.78% |
| Earnings Yield |
|
11.20% |
11.16% |
10.01% |
10.44% |
10.29% |
9.35% |
8.63% |
8.85% |
9.12% |
8.82% |
7.14% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.58 |
2.45 |
2.60 |
2.50 |
2.42 |
2.40 |
2.43 |
2.17 |
1.85 |
1.75 |
2.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.82 |
2.76 |
2.98 |
2.85 |
2.75 |
2.79 |
2.95 |
2.81 |
2.86 |
2.69 |
3.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.06 |
4.99 |
5.42 |
5.16 |
5.05 |
5.30 |
5.71 |
5.46 |
5.62 |
5.51 |
6.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.77 |
6.77 |
7.56 |
7.23 |
7.24 |
7.91 |
8.62 |
8.44 |
8.90 |
9.24 |
11.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.79 |
8.84 |
9.88 |
9.47 |
9.53 |
10.50 |
11.46 |
11.28 |
11.79 |
12.20 |
14.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.89 |
5.87 |
6.56 |
6.05 |
5.37 |
5.45 |
5.94 |
5.98 |
6.36 |
6.07 |
7.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.20 |
14.00 |
16.52 |
13.57 |
11.16 |
11.24 |
12.59 |
14.68 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.16 |
0.16 |
0.14 |
0.25 |
0.27 |
0.26 |
| Long-Term Debt to Equity |
|
0.14 |
0.13 |
0.13 |
0.11 |
0.13 |
0.14 |
0.12 |
0.12 |
0.25 |
0.27 |
0.26 |
| Financial Leverage |
|
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.05 |
-0.04 |
-0.02 |
0.05 |
0.06 |
0.05 |
| Leverage Ratio |
|
1.63 |
1.61 |
1.59 |
1.56 |
1.57 |
1.59 |
1.58 |
1.57 |
1.64 |
1.67 |
1.66 |
| Compound Leverage Factor |
|
1.61 |
1.59 |
1.56 |
1.54 |
1.54 |
1.55 |
1.54 |
1.52 |
1.58 |
1.56 |
1.62 |
| Debt to Total Capital |
|
12.06% |
11.91% |
11.69% |
11.49% |
11.32% |
13.93% |
13.85% |
12.65% |
20.26% |
21.01% |
20.42% |
| Short-Term Debt to Total Capital |
|
0.11% |
0.11% |
0.10% |
1.62% |
0.10% |
1.56% |
3.74% |
2.32% |
0.07% |
0.07% |
0.07% |
| Long-Term Debt to Total Capital |
|
11.95% |
11.81% |
11.59% |
9.87% |
11.22% |
12.37% |
10.11% |
10.33% |
20.19% |
20.94% |
20.35% |
| 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 |
|
87.94% |
88.09% |
88.31% |
88.51% |
88.68% |
86.07% |
86.15% |
87.35% |
79.74% |
78.99% |
79.58% |
| Debt to EBITDA |
|
0.28 |
0.29 |
0.29 |
0.28 |
0.28 |
0.38 |
0.40 |
0.36 |
0.67 |
0.72 |
0.66 |
| Net Debt to EBITDA |
|
-0.11 |
-0.11 |
-0.11 |
-0.12 |
-0.18 |
-0.19 |
-0.15 |
-0.08 |
0.36 |
0.41 |
0.34 |
| Long-Term Debt to EBITDA |
|
0.28 |
0.28 |
0.28 |
0.24 |
0.28 |
0.34 |
0.29 |
0.30 |
0.66 |
0.72 |
0.66 |
| Debt to NOPAT |
|
0.49 |
0.50 |
0.52 |
0.51 |
0.54 |
0.75 |
0.79 |
0.75 |
1.40 |
1.59 |
1.43 |
| Net Debt to NOPAT |
|
-0.19 |
-0.20 |
-0.21 |
-0.22 |
-0.33 |
-0.37 |
-0.31 |
-0.17 |
0.76 |
0.91 |
0.73 |
| Long-Term Debt to NOPAT |
|
0.48 |
0.50 |
0.52 |
0.44 |
0.53 |
0.67 |
0.58 |
0.61 |
1.39 |
1.58 |
1.42 |
| Altman Z-Score |
|
4.29 |
4.22 |
4.34 |
4.30 |
4.14 |
3.87 |
4.01 |
3.85 |
3.08 |
2.91 |
3.57 |
| 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 |
|
2.43 |
2.44 |
2.32 |
2.12 |
2.31 |
2.10 |
1.87 |
1.79 |
1.62 |
1.63 |
1.72 |
| Quick Ratio |
|
1.95 |
1.96 |
1.87 |
1.75 |
1.97 |
1.82 |
1.61 |
1.49 |
1.29 |
1.30 |
1.43 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-601 |
-806 |
-1,161 |
-576 |
613 |
813 |
912 |
31 |
-5,777 |
-6,641 |
-5,323 |
| Operating Cash Flow to CapEx |
|
1,945.32% |
1,916.05% |
829.43% |
923.00% |
1,501.26% |
2,361.54% |
2,244.12% |
2,161.70% |
1,819.30% |
2,332.14% |
1,938.56% |
| Free Cash Flow to Firm to Interest Expense |
|
-16.68 |
-23.04 |
-35.17 |
-16.01 |
19.77 |
21.40 |
19.40 |
0.61 |
-81.37 |
-100.61 |
-80.65 |
| Operating Cash Flow to Interest Expense |
|
75.11 |
88.69 |
87.97 |
80.25 |
115.74 |
72.71 |
48.70 |
39.84 |
43.82 |
39.58 |
44.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
71.25 |
84.06 |
77.36 |
71.56 |
108.03 |
69.63 |
46.53 |
38.00 |
41.41 |
37.88 |
42.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.58 |
0.57 |
0.56 |
0.57 |
0.54 |
0.52 |
0.51 |
0.50 |
0.46 |
0.46 |
0.48 |
| Accounts Receivable Turnover |
|
7.78 |
8.78 |
9.42 |
10.01 |
8.93 |
8.83 |
8.76 |
8.81 |
8.66 |
8.50 |
7.68 |
| Inventory Turnover |
|
0.99 |
2.64 |
2.71 |
2.57 |
2.87 |
2.92 |
3.24 |
3.35 |
3.53 |
3.81 |
4.41 |
| Fixed Asset Turnover |
|
0.80 |
0.78 |
0.77 |
0.76 |
0.74 |
0.71 |
0.69 |
0.66 |
0.59 |
0.59 |
0.62 |
| Accounts Payable Turnover |
|
0.43 |
1.24 |
1.28 |
1.34 |
1.46 |
1.34 |
1.40 |
1.43 |
1.34 |
1.42 |
1.47 |
| Days Sales Outstanding (DSO) |
|
46.94 |
41.59 |
38.76 |
36.45 |
40.89 |
41.35 |
41.66 |
41.44 |
42.15 |
42.92 |
47.51 |
| Days Inventory Outstanding (DIO) |
|
367.12 |
138.51 |
134.87 |
141.83 |
127.34 |
125.21 |
112.71 |
109.02 |
103.55 |
95.78 |
82.76 |
| Days Payable Outstanding (DPO) |
|
845.14 |
295.00 |
284.91 |
271.56 |
250.46 |
271.53 |
260.59 |
255.92 |
273.31 |
257.20 |
247.52 |
| Cash Conversion Cycle (CCC) |
|
-431.09 |
-114.91 |
-111.27 |
-93.28 |
-82.24 |
-104.97 |
-106.22 |
-105.46 |
-127.61 |
-118.50 |
-117.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26,716 |
27,137 |
27,658 |
28,028 |
27,741 |
27,550 |
28,195 |
29,339 |
34,999 |
34,917 |
35,531 |
| Invested Capital Turnover |
|
0.96 |
0.94 |
0.92 |
0.92 |
0.90 |
0.87 |
0.83 |
0.79 |
0.72 |
0.73 |
0.75 |
| Increase / (Decrease) in Invested Capital |
|
2,618 |
2,770 |
2,927 |
2,243 |
1,025 |
413 |
537 |
1,311 |
7,258 |
7,367 |
7,336 |
| Enterprise Value (EV) |
|
68,852 |
66,571 |
72,035 |
70,191 |
67,053 |
66,118 |
68,536 |
63,766 |
64,799 |
60,980 |
81,045 |
| Market Capitalization |
|
70,372 |
68,050 |
73,536 |
71,838 |
69,399 |
68,458 |
70,391 |
64,746 |
60,635 |
56,440 |
76,963 |
| Book Value per Share |
|
$47.67 |
$48.17 |
$49.80 |
$50.74 |
$52.01 |
$52.18 |
$53.29 |
$53.57 |
$55.47 |
$54.98 |
$57.61 |
| Tangible Book Value per Share |
|
$47.67 |
$48.17 |
$49.80 |
$50.74 |
$52.01 |
$52.18 |
$53.29 |
$53.57 |
$55.47 |
$54.98 |
$57.61 |
| Total Capital |
|
31,564 |
31,889 |
32,427 |
32,943 |
33,350 |
34,103 |
34,260 |
33,474 |
37,979 |
37,769 |
38,839 |
| Total Debt |
|
3,806 |
3,799 |
3,791 |
3,784 |
3,776 |
4,752 |
4,744 |
4,236 |
7,694 |
7,936 |
7,931 |
| Total Long-Term Debt |
|
3,772 |
3,765 |
3,757 |
3,250 |
3,742 |
4,220 |
3,464 |
3,458 |
7,667 |
7,909 |
7,904 |
| Net Debt |
|
-1,520 |
-1,479 |
-1,501 |
-1,647 |
-2,346 |
-2,340 |
-1,855 |
-980 |
4,164 |
4,540 |
4,082 |
| Capital Expenditures (CapEx) |
|
139 |
162 |
350 |
313 |
239 |
117 |
102 |
94 |
171 |
112 |
153 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
741 |
617 |
397 |
278 |
-329 |
-684 |
-358 |
-368 |
-498 |
-404 |
-83 |
| Debt-free Net Working Capital (DFNWC) |
|
6,067 |
5,895 |
5,689 |
5,709 |
5,793 |
6,408 |
6,241 |
4,848 |
3,032 |
2,992 |
3,766 |
| Net Working Capital (NWC) |
|
6,033 |
5,861 |
5,655 |
5,175 |
5,759 |
5,876 |
4,961 |
4,070 |
3,005 |
2,965 |
3,739 |
| Net Nonoperating Expense (NNE) |
|
-13 |
-24 |
-23 |
-23 |
-35 |
-25 |
-14 |
-3.07 |
9.68 |
25 |
33 |
| Net Nonoperating Obligations (NNO) |
|
-1,042 |
-953 |
-978 |
-1,131 |
-1,833 |
-1,801 |
-1,321 |
101 |
4,714 |
5,084 |
4,623 |
| Total Depreciation and Amortization (D&A) |
|
898 |
930 |
1,074 |
984 |
1,031 |
1,019 |
1,013 |
1,053 |
1,169 |
1,226 |
1,193 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.04% |
2.56% |
1.64% |
1.13% |
-1.35% |
-2.89% |
-1.54% |
-1.62% |
-2.20% |
-1.78% |
-0.35% |
| Debt-free Net Working Capital to Revenue |
|
24.89% |
24.47% |
23.50% |
23.17% |
23.72% |
27.06% |
26.84% |
21.33% |
13.40% |
13.20% |
15.77% |
| Net Working Capital to Revenue |
|
24.75% |
24.33% |
23.36% |
21.01% |
23.58% |
24.81% |
21.33% |
17.91% |
13.28% |
13.08% |
15.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.51 |
$3.42 |
$3.11 |
$2.97 |
$2.97 |
$2.26 |
$2.66 |
$2.48 |
$2.72 |
$1.31 |
$3.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
579M |
581M |
575M |
569M |
564M |
566M |
550M |
543M |
541M |
543M |
532M |
| Adjusted Diluted Earnings per Share |
|
$3.48 |
$3.41 |
$3.10 |
$2.95 |
$2.95 |
$2.25 |
$2.65 |
$2.46 |
$2.70 |
$1.31 |
$3.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
583M |
584M |
577M |
572M |
568M |
569M |
553M |
546M |
544M |
546M |
535M |
| 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 |
|
583.15M |
580.00M |
574.71M |
568.60M |
562.45M |
553.93M |
545.79M |
545.99M |
542.60M |
536.49M |
532.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,032 |
2,026 |
1,761 |
1,714 |
1,655 |
1,457 |
1,484 |
1,372 |
1,552 |
1,270 |
2,020 |
| Normalized NOPAT Margin |
|
32.90% |
31.86% |
28.88% |
28.55% |
27.74% |
25.94% |
26.17% |
25.04% |
26.47% |
22.45% |
29.31% |
| Pre Tax Income Margin |
|
41.65% |
39.88% |
37.72% |
35.97% |
35.78% |
28.92% |
33.10% |
31.96% |
31.10% |
16.09% |
37.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
72.47 |
73.43 |
70.70 |
61.00 |
69.84 |
43.74 |
40.94 |
35.33 |
26.69 |
14.79 |
39.71 |
| NOPAT to Interest Expense |
|
56.04 |
56.11 |
53.53 |
46.29 |
52.83 |
32.27 |
30.83 |
26.31 |
20.85 |
11.01 |
30.50 |
| EBIT Less CapEx to Interest Expense |
|
68.61 |
68.80 |
60.09 |
52.31 |
62.13 |
40.66 |
38.77 |
33.49 |
24.28 |
13.09 |
37.39 |
| NOPAT Less CapEx to Interest Expense |
|
52.18 |
51.48 |
42.92 |
37.60 |
45.12 |
29.19 |
28.66 |
24.47 |
18.45 |
9.31 |
28.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
42.72% |
44.59% |
38.64% |
38.47% |
40.94% |
32.59% |
34.56% |
36.78% |
38.34% |
43.39% |
39.42% |
| Augmented Payout Ratio |
|
52.25% |
58.26% |
58.75% |
63.51% |
76.83% |
83.29% |
88.74% |
92.53% |
90.42% |
94.88% |
79.01% |