| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
837,548,345.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
837,548,345.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.34% |
2.81% |
2.24% |
0.60% |
-1.84% |
-2.25% |
-6.67% |
-5.54% |
-1.70% |
0.84% |
-0.28% |
| EBITDA Growth |
|
22.67% |
-12.50% |
-2.48% |
3.97% |
-13.98% |
6.18% |
-41.42% |
-23.07% |
-45.64% |
-12.07% |
41.41% |
| EBIT Growth |
|
26.57% |
-17.43% |
-5.48% |
2.33% |
-18.91% |
5.79% |
-55.40% |
-30.53% |
-62.52% |
-17.51% |
66.07% |
| NOPAT Growth |
|
24.41% |
9.64% |
-1.06% |
0.56% |
-16.03% |
-14.61% |
-62.56% |
-28.59% |
-95.28% |
-4.11% |
93.65% |
| Net Income Growth |
|
31.88% |
-0.60% |
-7.02% |
14.63% |
-19.89% |
-7.11% |
-66.67% |
-32.68% |
-96.55% |
-4.07% |
128.57% |
| EPS Growth |
|
31.67% |
0.00% |
-5.56% |
17.65% |
-17.72% |
0.00% |
-64.71% |
-31.25% |
-96.92% |
61.97% |
129.17% |
| Operating Cash Flow Growth |
|
16.07% |
21.24% |
299.18% |
2.76% |
-3.78% |
3.26% |
-22.59% |
-17.11% |
-41.97% |
-19.99% |
-27.59% |
| Free Cash Flow Firm Growth |
|
65.34% |
12.08% |
46.11% |
37.80% |
63.80% |
-17.25% |
-155.31% |
133.19% |
145.84% |
1,169.16% |
266.11% |
| Invested Capital Growth |
|
9.86% |
7.41% |
6.44% |
6.82% |
5.87% |
6.27% |
4.65% |
3.26% |
-0.34% |
-0.09% |
-1.02% |
| Revenue Q/Q Growth |
|
0.10% |
-1.12% |
1.13% |
0.50% |
-2.33% |
-1.53% |
-3.44% |
1.72% |
1.63% |
1.02% |
-4.51% |
| EBITDA Q/Q Growth |
|
2.59% |
-14.30% |
-6.55% |
12.35% |
-15.12% |
5.79% |
-41.93% |
47.53% |
-40.02% |
72.30% |
-7.25% |
| EBIT Q/Q Growth |
|
2.12% |
-17.92% |
-9.01% |
15.13% |
-19.07% |
7.08% |
-55.30% |
79.34% |
-56.33% |
137.79% |
-10.82% |
| NOPAT Q/Q Growth |
|
3.05% |
3.11% |
-9.63% |
4.72% |
-13.95% |
4.85% |
-60.38% |
99.75% |
-94.31% |
2,028.36% |
-19.98% |
| Net Income Q/Q Growth |
|
16.40% |
-8.70% |
-8.70% |
17.08% |
-18.65% |
5.86% |
-66.94% |
136.45% |
-95.83% |
2,845.00% |
-21.22% |
| EPS Q/Q Growth |
|
16.18% |
0.00% |
0.00% |
17.65% |
-18.75% |
0.00% |
0.00% |
129.17% |
-96.36% |
-4,150.00% |
167.90% |
| Operating Cash Flow Q/Q Growth |
|
-16.92% |
61.33% |
-65.46% |
121.97% |
-22.20% |
73.13% |
-74.11% |
137.67% |
-45.54% |
138.73% |
-76.57% |
| Free Cash Flow Firm Q/Q Growth |
|
-67.84% |
66.08% |
61.44% |
-14.16% |
2.31% |
-9.87% |
-108.35% |
114.84% |
34.90% |
716.03% |
1.66% |
| Invested Capital Q/Q Growth |
|
2.63% |
-0.88% |
2.40% |
0.76% |
1.72% |
-0.50% |
2.62% |
-0.58% |
-1.83% |
-1.92% |
3.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.26% |
19.74% |
18.64% |
19.25% |
18.78% |
18.29% |
16.23% |
14.86% |
15.29% |
16.44% |
14.49% |
| EBITDA Margin |
|
21.81% |
18.91% |
19.68% |
22.00% |
19.12% |
20.53% |
12.35% |
17.91% |
10.57% |
18.03% |
17.51% |
| Operating Margin |
|
17.87% |
18.44% |
17.01% |
17.69% |
15.29% |
16.61% |
7.96% |
13.19% |
6.36% |
13.19% |
12.57% |
| EBIT Margin |
|
17.40% |
14.45% |
15.14% |
17.35% |
14.38% |
15.63% |
7.24% |
12.76% |
5.48% |
12.90% |
12.05% |
| Profit (Net Income) Margin |
|
12.47% |
11.52% |
10.49% |
12.22% |
10.18% |
10.94% |
3.75% |
8.71% |
0.36% |
10.41% |
8.59% |
| Tax Burden Percent |
|
79.04% |
79.16% |
77.38% |
77.50% |
79.02% |
77.43% |
66.34% |
78.56% |
9.13% |
92.76% |
81.55% |
| Interest Burden Percent |
|
90.69% |
100.72% |
89.53% |
90.91% |
89.62% |
90.42% |
78.06% |
86.91% |
71.34% |
86.99% |
87.40% |
| Effective Tax Rate |
|
20.96% |
20.12% |
22.62% |
22.50% |
20.98% |
22.57% |
33.66% |
21.44% |
90.87% |
7.24% |
18.45% |
| Return on Invested Capital (ROIC) |
|
22.63% |
23.71% |
20.36% |
21.12% |
18.13% |
19.33% |
7.54% |
14.59% |
0.81% |
17.55% |
14.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.00% |
20.42% |
17.73% |
19.59% |
16.20% |
17.29% |
6.10% |
12.93% |
0.59% |
15.46% |
12.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.59% |
13.11% |
11.54% |
11.82% |
9.29% |
9.14% |
3.49% |
6.91% |
0.31% |
7.25% |
6.41% |
| Return on Equity (ROE) |
|
37.22% |
36.82% |
31.90% |
32.94% |
27.42% |
28.46% |
11.03% |
21.50% |
1.13% |
24.80% |
20.56% |
| Cash Return on Invested Capital (CROIC) |
|
12.74% |
15.46% |
15.31% |
14.85% |
14.43% |
13.39% |
11.31% |
11.18% |
10.92% |
10.75% |
12.94% |
| Operating Return on Assets (OROA) |
|
16.93% |
13.87% |
14.52% |
16.34% |
13.33% |
14.27% |
6.55% |
11.23% |
4.81% |
11.32% |
10.62% |
| Return on Assets (ROA) |
|
12.13% |
11.06% |
10.06% |
11.51% |
9.44% |
9.99% |
3.39% |
7.67% |
0.31% |
9.13% |
7.57% |
| Return on Common Equity (ROCE) |
|
37.08% |
36.67% |
31.76% |
32.80% |
27.29% |
28.34% |
10.98% |
21.41% |
1.12% |
24.70% |
20.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.14% |
0.00% |
27.15% |
27.07% |
24.89% |
0.00% |
20.35% |
17.87% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
820 |
845 |
764 |
800 |
688 |
722 |
286 |
571 |
33 |
692 |
554 |
| NOPAT Margin |
|
14.12% |
14.73% |
13.16% |
13.71% |
12.08% |
12.86% |
5.28% |
10.37% |
0.58% |
12.23% |
10.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.64% |
3.29% |
2.62% |
1.53% |
1.93% |
2.04% |
1.44% |
1.66% |
0.23% |
2.09% |
1.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.95% |
- |
- |
- |
3.93% |
1.59% |
3.16% |
0.18% |
3.92% |
3.08% |
| Cost of Revenue to Revenue |
|
80.74% |
80.26% |
81.36% |
80.75% |
81.22% |
81.71% |
83.77% |
85.14% |
84.71% |
83.56% |
85.51% |
| SG&A Expenses to Revenue |
|
1.00% |
1.05% |
1.05% |
1.06% |
0.97% |
1.09% |
1.14% |
1.09% |
1.04% |
1.04% |
1.15% |
| 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 |
|
1.40% |
1.31% |
1.64% |
1.56% |
3.49% |
1.68% |
8.27% |
1.67% |
8.93% |
3.25% |
1.93% |
| Earnings before Interest and Taxes (EBIT) |
|
1,010 |
829 |
879 |
1,012 |
819 |
877 |
392 |
703 |
307 |
730 |
651 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,266 |
1,085 |
1,142 |
1,283 |
1,089 |
1,152 |
669 |
987 |
592 |
1,020 |
946 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.90 |
3.37 |
3.66 |
2.99 |
2.49 |
2.27 |
2.12 |
1.67 |
2.06 |
2.27 |
3.03 |
| Price to Tangible Book Value (P/TBV) |
|
5.66 |
4.84 |
5.20 |
4.19 |
3.44 |
3.12 |
2.95 |
2.32 |
2.89 |
3.16 |
4.19 |
| Price to Revenue (P/Rev) |
|
1.56 |
1.38 |
1.52 |
1.29 |
1.11 |
1.04 |
0.98 |
0.79 |
0.95 |
1.07 |
1.47 |
| Price to Earnings (P/E) |
|
13.55 |
12.01 |
13.61 |
11.11 |
10.07 |
9.55 |
10.49 |
9.41 |
16.02 |
18.54 |
21.21 |
| Dividend Yield |
|
1.51% |
1.81% |
1.65% |
1.95% |
2.31% |
2.50% |
2.68% |
3.34% |
2.76% |
2.41% |
1.74% |
| Earnings Yield |
|
7.38% |
8.33% |
7.35% |
9.00% |
9.93% |
10.47% |
9.53% |
10.63% |
6.24% |
5.39% |
4.72% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.78 |
2.51 |
2.66 |
2.28 |
1.97 |
1.85 |
1.72 |
1.44 |
1.68 |
1.86 |
2.37 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.81 |
1.61 |
1.77 |
1.53 |
1.35 |
1.27 |
1.23 |
1.04 |
1.20 |
1.30 |
1.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.44 |
7.80 |
8.69 |
7.42 |
6.78 |
6.24 |
6.63 |
5.92 |
7.80 |
8.81 |
10.68 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.54 |
9.87 |
11.08 |
9.50 |
8.81 |
8.12 |
8.97 |
8.27 |
11.64 |
13.50 |
15.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.13 |
11.48 |
12.74 |
10.98 |
10.07 |
9.79 |
11.11 |
10.14 |
15.89 |
17.46 |
19.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.91 |
10.73 |
10.74 |
9.20 |
8.16 |
7.53 |
7.40 |
6.46 |
8.25 |
9.84 |
13.42 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.82 |
16.79 |
17.93 |
15.86 |
14.04 |
14.24 |
15.57 |
13.06 |
15.39 |
17.31 |
18.21 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.85 |
0.81 |
0.79 |
0.76 |
0.74 |
0.74 |
0.72 |
0.72 |
0.74 |
0.68 |
0.66 |
| Long-Term Debt to Equity |
|
0.85 |
0.81 |
0.79 |
0.76 |
0.74 |
0.68 |
0.69 |
0.68 |
0.70 |
0.68 |
0.65 |
| Financial Leverage |
|
0.69 |
0.64 |
0.65 |
0.60 |
0.57 |
0.53 |
0.57 |
0.53 |
0.53 |
0.47 |
0.51 |
| Leverage Ratio |
|
2.79 |
2.75 |
2.66 |
2.62 |
2.55 |
2.52 |
2.48 |
2.45 |
2.45 |
2.40 |
2.37 |
| Compound Leverage Factor |
|
2.53 |
2.77 |
2.38 |
2.38 |
2.28 |
2.27 |
1.94 |
2.13 |
1.75 |
2.09 |
2.07 |
| Debt to Total Capital |
|
45.86% |
44.74% |
44.10% |
43.19% |
42.46% |
42.52% |
42.01% |
41.70% |
42.39% |
40.53% |
39.81% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.51% |
2.12% |
2.11% |
2.15% |
0.00% |
0.50% |
| Long-Term Debt to Total Capital |
|
45.86% |
44.74% |
44.10% |
43.19% |
42.46% |
39.01% |
39.89% |
39.59% |
40.24% |
40.53% |
39.31% |
| 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 |
|
0.23% |
0.25% |
0.27% |
0.26% |
0.31% |
0.23% |
0.23% |
0.23% |
0.24% |
0.25% |
0.25% |
| Common Equity to Total Capital |
|
53.91% |
55.02% |
55.64% |
56.55% |
57.23% |
57.25% |
57.75% |
58.07% |
57.37% |
59.23% |
59.94% |
| Debt to EBITDA |
|
1.58 |
1.61 |
1.62 |
1.60 |
1.66 |
1.67 |
1.80 |
1.94 |
2.22 |
2.19 |
2.02 |
| Net Debt to EBITDA |
|
1.17 |
1.13 |
1.22 |
1.15 |
1.19 |
1.11 |
1.37 |
1.41 |
1.62 |
1.52 |
1.45 |
| Long-Term Debt to EBITDA |
|
1.58 |
1.61 |
1.62 |
1.60 |
1.66 |
1.53 |
1.71 |
1.84 |
2.11 |
2.19 |
1.99 |
| Debt to NOPAT |
|
2.46 |
2.36 |
2.37 |
2.37 |
2.47 |
2.62 |
3.01 |
3.32 |
4.51 |
4.34 |
3.74 |
| Net Debt to NOPAT |
|
1.82 |
1.66 |
1.78 |
1.70 |
1.76 |
1.74 |
2.29 |
2.42 |
3.30 |
3.00 |
2.69 |
| Long-Term Debt to NOPAT |
|
2.46 |
2.36 |
2.37 |
2.37 |
2.47 |
2.41 |
2.86 |
3.15 |
4.29 |
4.34 |
3.69 |
| Altman Z-Score |
|
3.47 |
3.29 |
3.50 |
3.29 |
3.12 |
3.04 |
2.91 |
2.76 |
2.85 |
3.09 |
3.48 |
| Noncontrolling Interest Sharing Ratio |
|
0.37% |
0.41% |
0.42% |
0.43% |
0.49% |
0.42% |
0.44% |
0.43% |
0.48% |
0.41% |
0.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.14 |
2.06 |
2.12 |
2.13 |
2.21 |
2.05 |
1.98 |
2.00 |
1.95 |
2.04 |
2.08 |
| Quick Ratio |
|
1.32 |
1.27 |
1.30 |
1.34 |
1.38 |
1.28 |
1.20 |
1.20 |
1.21 |
1.28 |
1.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-521 |
-177 |
-169 |
-193 |
-189 |
-207 |
-432 |
64 |
87 |
706 |
718 |
| Operating Cash Flow to CapEx |
|
240.77% |
414.71% |
173.31% |
375.35% |
282.21% |
413.64% |
149.01% |
285.35% |
230.19% |
401.72% |
182.00% |
| 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 |
0.00 |
| 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 |
0.00 |
| 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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.97 |
0.96 |
0.96 |
0.94 |
0.93 |
0.91 |
0.91 |
0.88 |
0.88 |
0.88 |
0.88 |
| Accounts Receivable Turnover |
|
4.70 |
4.85 |
4.50 |
4.51 |
4.41 |
4.60 |
4.38 |
4.32 |
4.22 |
4.41 |
4.26 |
| Inventory Turnover |
|
6.02 |
6.07 |
5.86 |
5.74 |
5.72 |
5.95 |
5.86 |
5.81 |
5.90 |
6.22 |
6.20 |
| Fixed Asset Turnover |
|
5.12 |
4.98 |
4.94 |
4.85 |
4.77 |
4.58 |
4.46 |
4.31 |
4.38 |
4.28 |
4.29 |
| Accounts Payable Turnover |
|
5.90 |
5.95 |
5.97 |
5.78 |
5.98 |
5.88 |
5.90 |
5.65 |
5.99 |
5.92 |
5.89 |
| Days Sales Outstanding (DSO) |
|
77.74 |
75.22 |
81.20 |
80.88 |
82.76 |
79.36 |
83.39 |
84.52 |
86.56 |
82.75 |
85.62 |
| Days Inventory Outstanding (DIO) |
|
60.63 |
60.15 |
62.26 |
63.58 |
63.85 |
61.34 |
62.31 |
62.88 |
61.85 |
58.71 |
58.92 |
| Days Payable Outstanding (DPO) |
|
61.85 |
61.31 |
61.10 |
63.19 |
61.08 |
62.02 |
61.89 |
64.59 |
60.89 |
61.70 |
61.99 |
| Cash Conversion Cycle (CCC) |
|
76.52 |
74.05 |
82.36 |
81.27 |
85.53 |
78.67 |
83.81 |
82.81 |
87.53 |
79.77 |
82.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
14,936 |
14,805 |
15,428 |
15,546 |
15,813 |
15,734 |
16,146 |
16,053 |
15,759 |
15,457 |
15,982 |
| Invested Capital Turnover |
|
1.60 |
1.61 |
1.55 |
1.54 |
1.50 |
1.50 |
1.43 |
1.41 |
1.40 |
1.43 |
1.38 |
| Increase / (Decrease) in Invested Capital |
|
1,341 |
1,022 |
933 |
993 |
877 |
929 |
718 |
507 |
-54 |
-14 |
-164 |
| Enterprise Value (EV) |
|
41,456 |
37,099 |
41,075 |
35,451 |
31,163 |
29,114 |
27,802 |
23,069 |
26,530 |
28,780 |
37,858 |
| Market Capitalization |
|
35,670 |
31,685 |
35,283 |
29,905 |
25,646 |
23,886 |
22,023 |
17,521 |
20,974 |
23,784 |
32,656 |
| Book Value per Share |
|
$10.18 |
$10.49 |
$10.84 |
$11.30 |
$11.66 |
$11.96 |
$11.94 |
$12.22 |
$11.97 |
$12.43 |
$12.87 |
| Tangible Book Value per Share |
|
$7.01 |
$7.31 |
$7.63 |
$8.07 |
$8.45 |
$8.73 |
$8.61 |
$8.77 |
$8.52 |
$8.94 |
$9.30 |
| Total Capital |
|
16,972 |
17,069 |
17,319 |
17,684 |
17,991 |
18,352 |
17,950 |
18,091 |
17,785 |
17,663 |
17,985 |
| Total Debt |
|
7,783 |
7,636 |
7,637 |
7,638 |
7,639 |
7,804 |
7,541 |
7,544 |
7,539 |
7,158 |
7,160 |
| Total Long-Term Debt |
|
7,783 |
7,636 |
7,637 |
7,638 |
7,639 |
7,160 |
7,160 |
7,163 |
7,157 |
7,158 |
7,070 |
| Net Debt |
|
5,747 |
5,372 |
5,746 |
5,500 |
5,461 |
5,186 |
5,737 |
5,506 |
5,513 |
4,952 |
5,157 |
| Capital Expenditures (CapEx) |
|
363 |
340 |
281 |
288 |
298 |
352 |
253 |
314 |
212 |
290 |
150 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4,145 |
3,671 |
4,153 |
4,164 |
4,405 |
4,358 |
4,283 |
4,170 |
4,040 |
3,604 |
4,085 |
| Debt-free Net Working Capital (DFNWC) |
|
6,181 |
5,935 |
6,044 |
6,302 |
6,583 |
6,976 |
6,087 |
6,208 |
6,066 |
5,810 |
6,088 |
| Net Working Capital (NWC) |
|
6,181 |
5,935 |
6,044 |
6,302 |
6,583 |
6,332 |
5,706 |
5,827 |
5,684 |
5,810 |
5,998 |
| Net Nonoperating Expense (NNE) |
|
96 |
184 |
155 |
87 |
108 |
108 |
83 |
91 |
13 |
103 |
90 |
| Net Nonoperating Obligations (NNO) |
|
5,747 |
5,372 |
5,746 |
5,500 |
5,461 |
5,186 |
5,737 |
5,506 |
5,513 |
4,952 |
5,157 |
| Total Depreciation and Amortization (D&A) |
|
256 |
256 |
263 |
271 |
270 |
275 |
277 |
284 |
285 |
290 |
295 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.13% |
15.95% |
17.94% |
17.96% |
19.09% |
18.99% |
18.99% |
18.76% |
18.25% |
16.25% |
18.43% |
| Debt-free Net Working Capital to Revenue |
|
27.04% |
25.78% |
26.11% |
27.19% |
28.53% |
30.40% |
26.99% |
27.92% |
27.40% |
26.19% |
27.46% |
| Net Working Capital to Revenue |
|
27.04% |
25.78% |
26.11% |
27.19% |
28.53% |
27.60% |
25.30% |
26.21% |
25.68% |
26.19% |
27.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$800,000.00 |
$0.00 |
$680,000.00 |
$800,000.00 |
$650,000.00 |
$0.00 |
$0.24 |
$0.55 |
$0.02 |
($0.81) |
$0.55 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
898M |
899M |
889M |
884M |
881M |
882M |
866M |
857M |
849M |
853M |
837M |
| Adjusted Diluted Earnings per Share |
|
$790,000.00 |
$0.00 |
$680,000.00 |
$800,000.00 |
$650,000.00 |
$0.00 |
$0.24 |
$0.55 |
$0.02 |
($0.81) |
$0.55 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
902M |
902M |
891M |
886M |
881M |
883M |
866M |
857M |
850M |
853M |
839M |
| 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 |
|
1.79B |
1.78B |
1.77B |
1.77B |
878.50M |
868.09M |
859.72M |
852.60M |
841.63M |
837.55M |
835.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
820 |
845 |
764 |
800 |
780 |
722 |
522 |
571 |
524 |
769 |
554 |
| Normalized NOPAT Margin |
|
14.12% |
14.73% |
13.16% |
13.71% |
13.69% |
12.86% |
9.64% |
10.37% |
9.35% |
13.59% |
10.25% |
| Pre Tax Income Margin |
|
15.78% |
14.55% |
13.56% |
15.77% |
12.88% |
14.14% |
5.65% |
11.09% |
3.91% |
11.23% |
10.53% |
| 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 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| 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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.29% |
21.64% |
22.25% |
21.76% |
23.22% |
23.85% |
28.25% |
31.43% |
44.34% |
44.81% |
36.96% |
| Augmented Payout Ratio |
|
48.42% |
51.69% |
58.56% |
56.93% |
60.28% |
63.79% |
75.88% |
85.35% |
125.28% |
122.76% |
92.14% |