| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
4.15% |
29.64% |
-6.80% |
10.10% |
3.48% |
5.57% |
10.36% |
6.90% |
-8.39% |
11.06% |
| EBITDA Growth |
|
0.00% |
4.16% |
61.35% |
-11.13% |
29.77% |
-8.08% |
1.23% |
4.12% |
15.39% |
-1.93% |
12.30% |
| EBIT Growth |
|
0.00% |
-2.17% |
82.64% |
-14.88% |
37.74% |
-14.74% |
-0.91% |
3.82% |
19.08% |
-2.75% |
12.41% |
| NOPAT Growth |
|
0.00% |
13.11% |
42.90% |
17.20% |
31.86% |
-16.77% |
-1.73% |
2.64% |
13.50% |
-0.39% |
10.36% |
| Net Income Growth |
|
0.00% |
-12.64% |
68.50% |
5.41% |
51.46% |
-23.71% |
0.99% |
1.75% |
15.77% |
-1.99% |
12.66% |
| EPS Growth |
|
0.00% |
0.92% |
22.22% |
-17.84% |
45.95% |
-31.22% |
0.38% |
6.51% |
-15.54% |
-4.18% |
10.20% |
| Operating Cash Flow Growth |
|
0.00% |
15.90% |
56.22% |
-12.88% |
7.55% |
3.17% |
7.46% |
-0.16% |
18.20% |
0.40% |
9.89% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
97.51% |
499.41% |
-79.24% |
-307.86% |
154.14% |
-70.81% |
122.14% |
259.19% |
-184.05% |
| Invested Capital Growth |
|
0.00% |
79.70% |
5.55% |
1.14% |
5.75% |
6.72% |
3.95% |
4.46% |
4.62% |
3.22% |
6.51% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.65% |
65.76% |
71.56% |
70.26% |
71.31% |
71.33% |
68.77% |
64.21% |
67.26% |
71.77% |
72.30% |
| EBITDA Margin |
|
36.84% |
36.84% |
45.85% |
43.72% |
51.53% |
45.78% |
43.89% |
41.41% |
44.70% |
47.85% |
48.39% |
| Operating Margin |
|
21.00% |
21.69% |
30.25% |
28.19% |
34.59% |
28.07% |
26.13% |
24.81% |
26.78% |
28.61% |
28.69% |
| EBIT Margin |
|
23.92% |
22.46% |
31.65% |
28.90% |
36.16% |
29.79% |
27.96% |
26.31% |
29.30% |
31.11% |
31.49% |
| Profit (Net Income) Margin |
|
12.43% |
10.43% |
13.55% |
15.33% |
21.09% |
15.55% |
14.87% |
13.71% |
14.85% |
15.88% |
16.11% |
| Tax Burden Percent |
|
79.02% |
83.10% |
65.67% |
88.63% |
86.50% |
85.74% |
85.72% |
83.97% |
82.61% |
84.08% |
83.31% |
| Interest Burden Percent |
|
65.78% |
55.86% |
65.21% |
59.84% |
67.41% |
60.86% |
62.04% |
62.07% |
61.33% |
60.73% |
61.43% |
| Effective Tax Rate |
|
20.98% |
16.90% |
34.33% |
11.37% |
13.50% |
14.26% |
14.28% |
16.03% |
17.39% |
15.92% |
16.70% |
| Return on Invested Capital (ROIC) |
|
5.03% |
4.07% |
4.40% |
4.99% |
6.36% |
4.99% |
4.65% |
4.58% |
4.98% |
4.77% |
5.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.67% |
1.02% |
1.95% |
1.57% |
2.91% |
1.69% |
1.79% |
1.74% |
2.03% |
1.87% |
2.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.09% |
1.31% |
2.60% |
2.03% |
3.47% |
1.95% |
2.16% |
2.15% |
2.52% |
2.36% |
2.75% |
| Return on Equity (ROE) |
|
8.11% |
5.38% |
7.00% |
7.02% |
9.84% |
6.94% |
6.82% |
6.73% |
7.50% |
7.13% |
7.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-52.92% |
-1.00% |
3.86% |
0.78% |
-1.52% |
0.78% |
0.22% |
0.46% |
1.60% |
-1.29% |
| Operating Return on Assets (OROA) |
|
5.61% |
4.05% |
5.67% |
4.62% |
6.12% |
4.93% |
4.67% |
4.64% |
5.25% |
4.92% |
5.29% |
| Return on Assets (ROA) |
|
2.92% |
1.88% |
2.43% |
2.45% |
3.57% |
2.57% |
2.48% |
2.42% |
2.66% |
2.51% |
2.71% |
| Return on Common Equity (ROCE) |
|
6.32% |
4.22% |
5.56% |
5.64% |
8.12% |
5.83% |
5.75% |
5.70% |
6.38% |
6.09% |
6.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.50% |
4.88% |
7.50% |
7.78% |
9.99% |
7.43% |
7.28% |
7.20% |
7.95% |
7.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
811 |
917 |
1,310 |
1,536 |
2,025 |
1,686 |
1,656 |
1,700 |
1,930 |
1,922 |
2,122 |
| NOPAT Margin |
|
16.59% |
18.02% |
19.87% |
24.98% |
29.92% |
24.07% |
22.40% |
20.84% |
22.12% |
24.05% |
23.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.35% |
3.05% |
2.45% |
3.42% |
3.45% |
3.30% |
2.86% |
2.84% |
2.95% |
2.90% |
2.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
4.81% |
4.68% |
4.84% |
| Cost of Revenue to Revenue |
|
38.35% |
34.24% |
28.44% |
29.74% |
28.69% |
28.67% |
31.23% |
35.79% |
32.74% |
28.23% |
27.70% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
40.65% |
44.08% |
41.31% |
42.07% |
36.72% |
43.26% |
42.63% |
39.40% |
40.48% |
43.16% |
43.61% |
| Earnings before Interest and Taxes (EBIT) |
|
1,168 |
1,143 |
2,088 |
1,777 |
2,448 |
2,087 |
2,068 |
2,147 |
2,556 |
2,486 |
2,795 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,800 |
1,875 |
3,025 |
2,688 |
3,488 |
3,206 |
3,246 |
3,379 |
3,899 |
3,824 |
4,295 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.10 |
1.04 |
1.17 |
1.26 |
1.51 |
1.27 |
1.26 |
1.32 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
22.56 |
13.19 |
5.45 |
5.39 |
5.79 |
4.58 |
4.04 |
3.96 |
4.48 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.78 |
1.86 |
2.26 |
2.41 |
2.82 |
2.24 |
2.17 |
2.55 |
2.92 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
15.34 |
14.15 |
12.00 |
17.80 |
21.64 |
18.58 |
16.61 |
18.29 |
20.75 |
| Dividend Yield |
|
0.00% |
1.25% |
4.28% |
4.93% |
3.84% |
3.98% |
3.66% |
4.35% |
4.30% |
4.19% |
3.42% |
| Earnings Yield |
|
0.00% |
0.00% |
6.52% |
7.07% |
8.33% |
5.62% |
4.62% |
5.38% |
6.02% |
5.47% |
4.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.04 |
1.03 |
1.07 |
1.10 |
1.19 |
1.10 |
1.10 |
1.12 |
1.22 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.80 |
5.19 |
5.17 |
5.48 |
5.86 |
5.13 |
4.99 |
5.75 |
6.01 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
10.48 |
11.88 |
10.03 |
11.97 |
13.35 |
12.38 |
11.17 |
12.01 |
12.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.18 |
17.97 |
14.29 |
18.40 |
20.95 |
19.48 |
17.03 |
18.47 |
19.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
24.18 |
20.79 |
17.28 |
22.77 |
26.15 |
24.60 |
22.56 |
23.89 |
25.15 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
14.47 |
16.73 |
17.05 |
18.13 |
19.04 |
18.41 |
16.22 |
17.03 |
18.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
26.87 |
141.81 |
0.00 |
156.03 |
516.12 |
241.86 |
71.02 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.38 |
1.32 |
1.34 |
1.13 |
1.21 |
1.22 |
1.25 |
1.27 |
1.29 |
1.33 |
| Long-Term Debt to Equity |
|
1.09 |
1.29 |
1.26 |
1.28 |
1.07 |
1.14 |
1.13 |
1.14 |
1.17 |
1.21 |
1.19 |
| Financial Leverage |
|
1.15 |
1.29 |
1.33 |
1.29 |
1.19 |
1.15 |
1.21 |
1.23 |
1.24 |
1.26 |
1.30 |
| Leverage Ratio |
|
2.78 |
2.86 |
2.88 |
2.86 |
2.76 |
2.70 |
2.75 |
2.79 |
2.82 |
2.83 |
2.87 |
| Compound Leverage Factor |
|
1.83 |
1.60 |
1.88 |
1.71 |
1.86 |
1.64 |
1.70 |
1.73 |
1.73 |
1.72 |
1.76 |
| Debt to Total Capital |
|
54.08% |
58.05% |
56.85% |
57.32% |
53.02% |
54.71% |
55.02% |
55.65% |
55.96% |
56.30% |
56.99% |
| Short-Term Debt to Total Capital |
|
4.09% |
3.78% |
2.48% |
2.86% |
2.81% |
3.09% |
4.03% |
5.31% |
4.56% |
3.53% |
5.92% |
| Long-Term Debt to Total Capital |
|
49.99% |
54.27% |
54.37% |
54.46% |
50.22% |
51.61% |
50.99% |
50.34% |
51.40% |
52.77% |
51.08% |
| Preferred Equity to Total Capital |
|
8.07% |
4.14% |
4.18% |
3.75% |
3.79% |
3.62% |
3.49% |
3.15% |
3.06% |
2.74% |
2.70% |
| Noncontrolling Interests to Total Capital |
|
2.10% |
4.73% |
4.50% |
4.45% |
3.69% |
3.54% |
3.50% |
3.52% |
3.45% |
3.46% |
3.42% |
| Common Equity to Total Capital |
|
35.75% |
33.09% |
34.47% |
34.48% |
39.49% |
38.13% |
37.99% |
37.68% |
37.53% |
37.50% |
36.89% |
| Debt to EBITDA |
|
4.90 |
9.03 |
5.80 |
6.76 |
5.02 |
5.99 |
6.17 |
6.27 |
5.76 |
6.05 |
5.82 |
| Net Debt to EBITDA |
|
4.80 |
8.93 |
5.71 |
6.67 |
4.93 |
5.93 |
6.14 |
6.22 |
5.64 |
6.01 |
5.76 |
| Long-Term Debt to EBITDA |
|
4.53 |
8.45 |
5.55 |
6.42 |
4.75 |
5.65 |
5.72 |
5.67 |
5.29 |
5.67 |
5.22 |
| Debt to NOPAT |
|
10.87 |
18.47 |
13.38 |
11.83 |
8.64 |
11.39 |
12.09 |
12.46 |
11.64 |
12.03 |
11.78 |
| Net Debt to NOPAT |
|
10.66 |
18.25 |
13.18 |
11.67 |
8.50 |
11.28 |
12.03 |
12.37 |
11.39 |
11.95 |
11.66 |
| Long-Term Debt to NOPAT |
|
10.05 |
17.27 |
12.80 |
11.23 |
8.18 |
10.75 |
11.20 |
11.27 |
10.69 |
11.28 |
10.56 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.66 |
0.61 |
0.76 |
0.73 |
0.79 |
0.72 |
0.75 |
0.74 |
0.80 |
| Noncontrolling Interest Sharing Ratio |
|
22.15% |
21.52% |
20.60% |
19.66% |
17.46% |
15.88% |
15.68% |
15.29% |
14.91% |
14.48% |
14.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.70 |
0.55 |
0.63 |
0.77 |
0.62 |
0.63 |
0.57 |
0.65 |
0.67 |
0.63 |
0.51 |
| Quick Ratio |
|
0.46 |
0.35 |
0.42 |
0.40 |
0.40 |
0.39 |
0.34 |
0.39 |
0.41 |
0.35 |
0.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-11,935 |
-297 |
1,188 |
247 |
-513 |
278 |
81 |
180 |
647 |
-544 |
| Operating Cash Flow to CapEx |
|
138.38% |
101.18% |
97.97% |
85.88% |
76.11% |
70.03% |
91.16% |
85.70% |
88.94% |
77.45% |
68.36% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-23.65 |
-0.41 |
1.66 |
0.31 |
-0.63 |
0.35 |
0.10 |
0.18 |
0.66 |
-0.50 |
| Operating Cash Flow to Interest Expense |
|
3.03 |
2.78 |
3.02 |
2.67 |
2.57 |
2.59 |
2.90 |
2.79 |
2.72 |
2.76 |
2.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.84 |
0.03 |
-0.06 |
-0.44 |
-0.81 |
-1.11 |
-0.28 |
-0.47 |
-0.34 |
-0.80 |
-1.27 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.18 |
0.18 |
0.16 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.16 |
0.17 |
| Accounts Receivable Turnover |
|
7.01 |
6.63 |
7.59 |
6.50 |
6.79 |
6.76 |
6.56 |
5.61 |
5.62 |
5.95 |
6.97 |
| Inventory Turnover |
|
7.69 |
6.69 |
6.60 |
6.27 |
6.52 |
6.33 |
6.55 |
6.77 |
6.23 |
4.99 |
5.18 |
| Fixed Asset Turnover |
|
0.34 |
0.28 |
0.29 |
0.26 |
0.27 |
0.26 |
0.26 |
0.27 |
0.27 |
0.24 |
0.25 |
| Accounts Payable Turnover |
|
1.83 |
1.40 |
1.21 |
1.11 |
1.10 |
1.09 |
1.21 |
1.32 |
1.22 |
0.99 |
1.01 |
| Days Sales Outstanding (DSO) |
|
52.07 |
55.08 |
48.07 |
56.20 |
53.76 |
54.01 |
55.67 |
65.10 |
64.97 |
61.36 |
52.35 |
| Days Inventory Outstanding (DIO) |
|
47.47 |
54.53 |
55.30 |
58.22 |
55.94 |
57.65 |
55.70 |
53.90 |
58.60 |
73.16 |
70.45 |
| Days Payable Outstanding (DPO) |
|
199.90 |
261.06 |
301.29 |
330.29 |
331.57 |
333.55 |
302.71 |
277.53 |
299.08 |
370.43 |
362.50 |
| Cash Conversion Cycle (CCC) |
|
-100.35 |
-151.46 |
-197.93 |
-215.87 |
-221.87 |
-221.89 |
-191.33 |
-158.53 |
-175.51 |
-235.92 |
-239.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16,126 |
28,978 |
30,586 |
30,933 |
32,712 |
34,911 |
36,289 |
37,909 |
39,658 |
40,934 |
43,599 |
| Invested Capital Turnover |
|
0.30 |
0.23 |
0.22 |
0.20 |
0.21 |
0.21 |
0.21 |
0.22 |
0.22 |
0.20 |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
12,852 |
1,608 |
348 |
1,779 |
2,199 |
1,379 |
1,619 |
1,750 |
1,276 |
2,665 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
31,694 |
31,928 |
34,987 |
38,392 |
43,317 |
41,825 |
43,541 |
45,922 |
53,352 |
| Market Capitalization |
|
0.00 |
0.00 |
11,741 |
11,409 |
15,305 |
16,865 |
20,853 |
18,258 |
18,943 |
20,394 |
25,934 |
| Book Value per Share |
|
$0.00 |
$24.05 |
$26.48 |
$25.94 |
$30.41 |
$28.89 |
$29.62 |
$30.21 |
$31.23 |
$31.40 |
$32.41 |
| Tangible Book Value per Share |
|
$0.00 |
($0.74) |
$1.30 |
$2.05 |
$6.55 |
$6.75 |
$7.72 |
$8.40 |
$9.72 |
$10.49 |
$11.59 |
| Total Capital |
|
16,301 |
29,178 |
30,846 |
31,688 |
32,997 |
35,106 |
36,392 |
38,063 |
40,132 |
41,087 |
43,867 |
| Total Debt |
|
8,815 |
16,936 |
17,535 |
18,163 |
17,497 |
19,205 |
20,022 |
21,183 |
22,459 |
23,133 |
25,001 |
| Total Long-Term Debt |
|
8,149 |
15,834 |
16,772 |
17,256 |
16,570 |
18,118 |
18,554 |
19,163 |
20,629 |
21,683 |
22,406 |
| Net Debt |
|
8,640 |
16,736 |
17,276 |
17,920 |
17,211 |
19,010 |
19,919 |
21,029 |
21,985 |
22,981 |
24,733 |
| Capital Expenditures (CapEx) |
|
874 |
1,386 |
2,235 |
2,222 |
2,697 |
3,024 |
2,496 |
2,651 |
3,019 |
3,481 |
4,333 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-74 |
-420 |
-527 |
-62 |
-593 |
-313 |
-258 |
131 |
-113 |
-258 |
-377 |
| Debt-free Net Working Capital (DFNWC) |
|
101 |
-220 |
-267 |
181 |
-308 |
-118 |
-156 |
285 |
361 |
-106 |
-109 |
| Net Working Capital (NWC) |
|
-565 |
-1,323 |
-1,031 |
-726 |
-1,235 |
-1,204 |
-1,623 |
-1,735 |
-1,469 |
-1,556 |
-2,704 |
| Net Nonoperating Expense (NNE) |
|
203 |
387 |
416 |
594 |
598 |
597 |
557 |
581 |
634 |
653 |
691 |
| Net Nonoperating Obligations (NNO) |
|
8,640 |
16,736 |
17,276 |
17,409 |
17,211 |
19,010 |
19,919 |
21,029 |
21,985 |
22,981 |
24,733 |
| Total Depreciation and Amortization (D&A) |
|
631 |
732 |
937 |
911 |
1,040 |
1,119 |
1,178 |
1,233 |
1,343 |
1,338 |
1,500 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.51% |
-8.26% |
-7.99% |
-1.01% |
-8.77% |
-4.47% |
-3.49% |
1.60% |
-1.29% |
-3.23% |
-4.25% |
| Debt-free Net Working Capital to Revenue |
|
2.07% |
-4.33% |
-4.05% |
2.94% |
-4.55% |
-1.68% |
-2.11% |
3.50% |
4.13% |
-1.32% |
-1.23% |
| Net Working Capital to Revenue |
|
-11.56% |
-26.00% |
-15.62% |
-11.81% |
-18.24% |
-17.19% |
-21.95% |
-21.26% |
-16.84% |
-19.46% |
-30.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.41 |
$2.32 |
$2.59 |
$3.79 |
$2.60 |
$2.61 |
$2.78 |
$3.10 |
$2.25 |
$2.48 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
401.49M |
421.14M |
428.46M |
463.27M |
466.77M |
474.76M |
482.15M |
490.59M |
499.30M |
507.34M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.41 |
$2.31 |
$2.59 |
$3.78 |
$2.60 |
$2.61 |
$2.78 |
$3.10 |
$2.25 |
$2.48 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
401.49M |
421.14M |
428.46M |
463.27M |
466.77M |
474.76M |
482.15M |
490.59M |
499.30M |
507.34M |
| 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 |
401.49M |
421.14M |
428.46M |
463.27M |
466.77M |
474.76M |
482.15M |
490.59M |
499.30M |
507.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
811 |
917 |
1,310 |
1,536 |
1,641 |
1,686 |
1,656 |
1,700 |
1,930 |
1,922 |
2,122 |
| Normalized NOPAT Margin |
|
16.59% |
18.02% |
19.87% |
24.98% |
24.24% |
24.07% |
22.40% |
20.84% |
22.12% |
24.05% |
23.90% |
| Pre Tax Income Margin |
|
15.73% |
12.55% |
20.64% |
17.29% |
24.38% |
18.13% |
17.35% |
16.33% |
17.97% |
18.89% |
19.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.92 |
2.27 |
2.87 |
2.49 |
3.07 |
2.55 |
2.63 |
2.64 |
2.59 |
2.55 |
2.59 |
| NOPAT to Interest Expense |
|
2.03 |
1.82 |
1.80 |
2.15 |
2.54 |
2.06 |
2.11 |
2.09 |
1.95 |
1.97 |
1.97 |
| EBIT Less CapEx to Interest Expense |
|
0.74 |
-0.48 |
-0.20 |
-0.62 |
-0.31 |
-1.15 |
-0.55 |
-0.62 |
-0.47 |
-1.02 |
-1.43 |
| NOPAT Less CapEx to Interest Expense |
|
-0.16 |
-0.93 |
-1.27 |
-0.96 |
-0.84 |
-1.64 |
-1.07 |
-1.17 |
-1.10 |
-1.60 |
-2.05 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
39.52% |
61.85% |
52.71% |
47.43% |
34.23% |
65.95% |
51.89% |
53.04% |
49.77% |
50.77% |
47.27% |
| Augmented Payout Ratio |
|
39.52% |
61.85% |
52.71% |
47.43% |
34.23% |
65.95% |
51.89% |
53.04% |
49.77% |
50.77% |
47.27% |