| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
560,951,457.00 |
560,063,429.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
560,951,457.00 |
560,063,429.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.78 |
2.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-12.81% |
-17.12% |
-4.40% |
-5.49% |
-1.47% |
-0.26% |
-2.03% |
1.58% |
3.19% |
- |
10.26% |
| EBITDA Growth |
|
132.19% |
6.25% |
-16.36% |
-9.95% |
-4.50% |
6.79% |
-4.22% |
1.55% |
-0.25% |
- |
7.50% |
| EBIT Growth |
|
191.77% |
-1.00% |
-19.31% |
-11.30% |
-5.93% |
8.48% |
-5.99% |
0.64% |
-2.17% |
- |
2.41% |
| NOPAT Growth |
|
798.74% |
8.79% |
-19.97% |
-10.44% |
-4.72% |
6.57% |
-6.23% |
0.44% |
-2.79% |
- |
1.69% |
| Net Income Growth |
|
1,051.30% |
6.47% |
-22.35% |
-10.85% |
-4.40% |
10.20% |
-6.50% |
0.63% |
-4.66% |
- |
-0.79% |
| EPS Growth |
|
1,124.00% |
4.02% |
-18.83% |
-8.55% |
-2.29% |
11.05% |
-4.58% |
2.40% |
-3.68% |
- |
-0.68% |
| Operating Cash Flow Growth |
|
-49.95% |
145.68% |
102.37% |
-18.36% |
22.09% |
-17.78% |
-20.72% |
34.19% |
-47.11% |
- |
-0.86% |
| Free Cash Flow Firm Growth |
|
-104.00% |
-115.52% |
21.51% |
-17.82% |
6,625.44% |
853.76% |
-42.19% |
-33.35% |
-393.89% |
- |
-554.05% |
| Invested Capital Growth |
|
12.27% |
8.61% |
-4.55% |
-2.52% |
-4.51% |
-2.81% |
1.40% |
3.43% |
55.64% |
- |
53.14% |
| Revenue Q/Q Growth |
|
-17.97% |
-9.13% |
14.84% |
10.40% |
-14.48% |
-8.01% |
12.81% |
14.47% |
-13.13% |
- |
12.12% |
| EBITDA Q/Q Growth |
|
-24.09% |
-30.17% |
35.77% |
25.14% |
-19.50% |
-21.92% |
26.85% |
31.55% |
-23.45% |
- |
33.98% |
| EBIT Q/Q Growth |
|
-30.62% |
-37.43% |
57.26% |
29.93% |
-26.43% |
-27.84% |
36.28% |
39.09% |
-28.48% |
- |
49.44% |
| NOPAT Q/Q Growth |
|
-30.61% |
-36.84% |
57.58% |
29.70% |
-26.19% |
-29.35% |
38.64% |
38.92% |
-28.55% |
- |
47.48% |
| Net Income Q/Q Growth |
|
-33.67% |
-42.47% |
72.06% |
35.78% |
-28.87% |
-33.69% |
46.00% |
46.13% |
-32.61% |
- |
62.96% |
| EPS Q/Q Growth |
|
-32.89% |
-40.85% |
69.06% |
36.27% |
-28.30% |
-32.78% |
45.27% |
46.23% |
-32.55% |
- |
62.92% |
| Operating Cash Flow Q/Q Growth |
|
-72.45% |
4.14% |
284.66% |
-26.02% |
-58.80% |
-29.87% |
270.91% |
25.21% |
-83.76% |
- |
113.78% |
| Free Cash Flow Firm Q/Q Growth |
|
-101.15% |
-492.88% |
1,225.98% |
7.38% |
-8.97% |
-31.52% |
-13.65% |
23.81% |
-501.39% |
- |
8.27% |
| Invested Capital Q/Q Growth |
|
7.67% |
2.05% |
-9.74% |
-1.71% |
5.47% |
3.86% |
-5.83% |
0.26% |
58.71% |
- |
-4.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.66% |
32.40% |
33.19% |
33.47% |
33.69% |
32.86% |
33.38% |
33.81% |
34.19% |
- |
32.68% |
| EBITDA Margin |
|
16.17% |
12.43% |
14.69% |
16.65% |
15.68% |
13.31% |
14.96% |
17.20% |
15.15% |
- |
14.59% |
| Operating Margin |
|
13.17% |
9.07% |
12.42% |
14.61% |
12.57% |
9.86% |
11.92% |
14.48% |
11.92% |
- |
11.07% |
| EBIT Margin |
|
13.17% |
9.07% |
12.42% |
14.61% |
12.57% |
9.86% |
11.92% |
14.48% |
11.92% |
- |
11.07% |
| Profit (Net Income) Margin |
|
8.66% |
5.48% |
8.21% |
10.10% |
8.40% |
6.06% |
7.84% |
10.01% |
7.76% |
- |
7.05% |
| Tax Burden Percent |
|
75.41% |
76.12% |
76.27% |
76.13% |
76.39% |
74.78% |
76.08% |
75.98% |
75.90% |
- |
75.55% |
| Interest Burden Percent |
|
87.20% |
79.43% |
86.73% |
90.80% |
87.50% |
82.13% |
86.49% |
90.98% |
85.81% |
- |
84.38% |
| Effective Tax Rate |
|
24.59% |
23.88% |
23.73% |
23.87% |
23.61% |
25.22% |
23.92% |
24.02% |
24.10% |
- |
24.45% |
| Return on Invested Capital (ROIC) |
|
49.88% |
32.02% |
45.13% |
53.65% |
43.29% |
32.28% |
42.81% |
52.57% |
32.87% |
- |
32.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
49.07% |
31.22% |
44.31% |
52.89% |
42.55% |
31.56% |
42.00% |
51.78% |
32.11% |
- |
32.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-111.99% |
-70.91% |
-98.48% |
-117.57% |
-97.89% |
-72.77% |
-95.14% |
-123.79% |
-94.69% |
- |
-95.89% |
| Return on Equity (ROE) |
|
-62.11% |
-38.89% |
-53.35% |
-63.93% |
-54.60% |
-40.49% |
-52.33% |
-71.22% |
-61.82% |
- |
-62.97% |
| Cash Return on Invested Capital (CROIC) |
|
36.77% |
38.86% |
50.81% |
48.26% |
46.98% |
44.46% |
43.03% |
41.43% |
-9.96% |
- |
-7.46% |
| Operating Return on Assets (OROA) |
|
26.55% |
18.32% |
23.23% |
27.45% |
24.13% |
19.44% |
21.86% |
26.45% |
20.46% |
- |
19.51% |
| Return on Assets (ROA) |
|
17.46% |
11.08% |
15.37% |
18.98% |
16.13% |
11.94% |
14.39% |
18.28% |
13.32% |
- |
12.44% |
| Return on Common Equity (ROCE) |
|
-62.11% |
-38.89% |
-53.35% |
-63.93% |
-54.60% |
-40.49% |
-52.33% |
-71.22% |
-61.82% |
- |
-62.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-50.60% |
0.00% |
-49.44% |
-50.36% |
-51.07% |
0.00% |
-51.63% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,033 |
1,284 |
2,023 |
2,624 |
1,937 |
1,369 |
1,897 |
2,636 |
1,883 |
1,308 |
1,929 |
| NOPAT Margin |
|
9.93% |
6.90% |
9.47% |
11.13% |
9.60% |
7.38% |
9.07% |
11.00% |
9.05% |
- |
8.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.81% |
0.79% |
0.82% |
0.76% |
0.74% |
0.72% |
0.81% |
0.79% |
0.76% |
- |
0.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.15% |
- |
- |
- |
6.44% |
8.84% |
11.30% |
6.37% |
4.36% |
6.73% |
| Cost of Revenue to Revenue |
|
66.34% |
67.60% |
66.81% |
66.53% |
66.31% |
67.14% |
66.62% |
66.19% |
65.81% |
- |
67.32% |
| SG&A Expenses to Revenue |
|
18.37% |
20.96% |
18.77% |
17.07% |
18.97% |
20.59% |
19.33% |
17.43% |
19.99% |
- |
19.17% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
20.49% |
23.33% |
20.77% |
18.86% |
21.12% |
22.99% |
21.46% |
19.33% |
22.27% |
- |
21.62% |
| Earnings before Interest and Taxes (EBIT) |
|
2,696 |
1,687 |
2,653 |
3,447 |
2,536 |
1,830 |
2,494 |
3,469 |
2,481 |
1,709 |
2,554 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,311 |
2,312 |
3,139 |
3,928 |
3,162 |
2,469 |
3,132 |
4,120 |
3,154 |
2,513 |
3,367 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
1.22 |
1.44 |
1.56 |
1.63 |
1.77 |
1.75 |
1.53 |
1.52 |
1.59 |
- |
1.48 |
| Price to Earnings (P/E) |
|
14.41 |
16.04 |
18.39 |
19.77 |
21.68 |
21.11 |
18.58 |
18.50 |
19.70 |
- |
19.68 |
| Dividend Yield |
|
2.25% |
2.02% |
1.90% |
1.85% |
1.72% |
1.75% |
2.02% |
2.05% |
1.97% |
- |
2.06% |
| Earnings Yield |
|
6.94% |
6.23% |
5.44% |
5.06% |
4.61% |
4.74% |
5.38% |
5.41% |
5.08% |
- |
5.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.61 |
8.17 |
9.42 |
9.76 |
9.93 |
9.55 |
8.91 |
8.77 |
6.10 |
- |
6.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.60 |
1.83 |
1.93 |
2.00 |
2.15 |
2.15 |
1.90 |
1.87 |
2.04 |
- |
1.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.73 |
11.33 |
12.82 |
12.97 |
14.07 |
13.88 |
12.34 |
12.12 |
13.37 |
- |
12.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.49 |
13.71 |
15.10 |
16.02 |
17.45 |
17.19 |
15.35 |
15.11 |
16.76 |
- |
16.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.65 |
18.05 |
19.94 |
21.09 |
22.89 |
22.62 |
20.20 |
19.91 |
22.11 |
- |
21.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.32 |
19.46 |
16.02 |
17.52 |
18.34 |
18.69 |
18.09 |
15.89 |
18.70 |
- |
16.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.88 |
21.89 |
18.11 |
19.97 |
20.65 |
21.17 |
20.85 |
21.53 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-2.37 |
-2.39 |
-2.46 |
-2.61 |
-2.64 |
-2.49 |
-2.62 |
-3.05 |
-3.85 |
- |
-4.09 |
| Long-Term Debt to Equity |
|
-2.34 |
-2.35 |
-2.37 |
-2.52 |
-2.45 |
-2.31 |
-2.30 |
-2.68 |
-3.61 |
- |
-3.96 |
| Financial Leverage |
|
-2.28 |
-2.27 |
-2.22 |
-2.22 |
-2.30 |
-2.31 |
-2.27 |
-2.39 |
-2.95 |
- |
-2.99 |
| Leverage Ratio |
|
-3.19 |
-2.92 |
-3.11 |
-3.14 |
-3.05 |
-2.90 |
-3.26 |
-3.64 |
-4.13 |
- |
-4.45 |
| Compound Leverage Factor |
|
-2.79 |
-2.32 |
-2.70 |
-2.85 |
-2.67 |
-2.38 |
-2.82 |
-3.31 |
-3.54 |
- |
-3.76 |
| Debt to Total Capital |
|
172.92% |
172.11% |
168.54% |
162.03% |
160.82% |
166.95% |
161.73% |
148.88% |
135.13% |
- |
132.33% |
| Short-Term Debt to Total Capital |
|
2.62% |
2.57% |
6.07% |
5.81% |
11.68% |
12.17% |
19.48% |
17.90% |
8.25% |
- |
4.15% |
| Long-Term Debt to Total Capital |
|
170.30% |
169.54% |
162.47% |
156.22% |
149.15% |
154.78% |
142.25% |
130.98% |
126.88% |
- |
128.18% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
-72.92% |
-72.11% |
-68.54% |
-62.03% |
-60.82% |
-66.95% |
-61.73% |
-48.88% |
-35.13% |
- |
-32.33% |
| Debt to EBITDA |
|
2.67 |
2.57 |
2.79 |
2.78 |
2.77 |
2.74 |
2.71 |
2.70 |
3.10 |
- |
2.88 |
| Net Debt to EBITDA |
|
2.53 |
2.46 |
2.50 |
2.39 |
2.47 |
2.55 |
2.42 |
2.27 |
3.00 |
- |
2.77 |
| Long-Term Debt to EBITDA |
|
2.63 |
2.53 |
2.69 |
2.68 |
2.57 |
2.54 |
2.38 |
2.37 |
2.91 |
- |
2.79 |
| Debt to NOPAT |
|
4.14 |
4.09 |
4.34 |
4.51 |
4.51 |
4.46 |
4.44 |
4.43 |
5.13 |
- |
4.89 |
| Net Debt to NOPAT |
|
3.93 |
3.92 |
3.88 |
3.89 |
4.01 |
4.16 |
3.96 |
3.72 |
4.96 |
- |
4.70 |
| Long-Term Debt to NOPAT |
|
4.07 |
4.03 |
4.19 |
4.35 |
4.18 |
4.14 |
3.90 |
3.90 |
4.82 |
- |
4.74 |
| Altman Z-Score |
|
3.06 |
3.09 |
3.02 |
3.19 |
3.22 |
3.18 |
2.90 |
3.01 |
2.71 |
- |
2.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.21 |
1.23 |
1.17 |
1.22 |
1.13 |
1.09 |
1.01 |
1.05 |
1.04 |
- |
1.09 |
| Quick Ratio |
|
0.09 |
0.08 |
0.18 |
0.26 |
0.19 |
0.11 |
0.15 |
0.24 |
0.12 |
- |
0.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-43 |
-254 |
2,858 |
3,069 |
2,794 |
1,914 |
1,652 |
2,046 |
-8,212 |
-8,179 |
-7,503 |
| Operating Cash Flow to CapEx |
|
187.65% |
185.91% |
1,161.31% |
752.51% |
241.00% |
183.30% |
654.85% |
863.47% |
118.65% |
- |
650.49% |
| Free Cash Flow to Firm to Interest Expense |
|
-2,548,763,446.43 |
0.00 |
8.12 |
9.68 |
177,970,882,617.83 |
0.00 |
102,632,451,906.83 |
156,169,806,206.11 |
-485,906,348,230.77 |
- |
-433,674,825,317.92 |
| Operating Cash Flow to Interest Expense |
|
63,333,333,333.33 |
0.00 |
12.11 |
9.95 |
82,738,853,503.18 |
0.00 |
209,875,776,397.52 |
322,977,099,236.64 |
40,650,887,573.96 |
- |
193,641,618,497.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
29,583,333,333.33 |
0.00 |
11.07 |
8.62 |
48,407,643,312.10 |
0.00 |
177,826,086,956.52 |
285,572,519,083.97 |
6,390,532,544.38 |
- |
163,872,832,369.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.02 |
2.02 |
1.87 |
1.88 |
1.92 |
1.97 |
1.83 |
1.83 |
1.72 |
- |
1.76 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
127.27 |
- |
141.83 |
| Inventory Turnover |
|
3.22 |
3.25 |
3.02 |
3.28 |
3.19 |
3.25 |
3.03 |
3.35 |
3.22 |
- |
3.21 |
| Fixed Asset Turnover |
|
5.18 |
4.91 |
4.89 |
4.82 |
4.77 |
4.74 |
4.73 |
4.75 |
4.69 |
- |
4.93 |
| Accounts Payable Turnover |
|
5.43 |
5.98 |
4.82 |
5.43 |
5.45 |
6.20 |
4.83 |
5.61 |
5.37 |
- |
5.08 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.87 |
- |
2.57 |
| Days Inventory Outstanding (DIO) |
|
113.32 |
112.37 |
120.88 |
111.42 |
114.55 |
112.20 |
120.29 |
108.85 |
113.33 |
- |
113.79 |
| Days Payable Outstanding (DPO) |
|
67.25 |
60.99 |
75.65 |
67.21 |
66.96 |
58.85 |
75.58 |
65.11 |
67.96 |
- |
71.80 |
| Cash Conversion Cycle (CCC) |
|
46.07 |
51.38 |
45.23 |
44.21 |
47.59 |
53.34 |
44.70 |
43.74 |
48.24 |
- |
44.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
19,002 |
19,391 |
17,503 |
17,204 |
18,145 |
18,846 |
17,748 |
17,794 |
28,240 |
28,333 |
27,180 |
| Invested Capital Turnover |
|
5.02 |
4.64 |
4.77 |
4.82 |
4.51 |
4.38 |
4.72 |
4.78 |
3.63 |
- |
3.94 |
| Increase / (Decrease) in Invested Capital |
|
2,076 |
1,538 |
-835 |
-445 |
-857 |
-545 |
245 |
590 |
10,095 |
9,487 |
9,432 |
| Enterprise Value (EV) |
|
144,550 |
158,396 |
164,930 |
167,967 |
180,161 |
179,909 |
158,162 |
156,077 |
172,171 |
- |
167,130 |
| Market Capitalization |
|
110,401 |
123,955 |
132,821 |
137,000 |
148,597 |
146,832 |
127,160 |
126,883 |
133,549 |
- |
130,680 |
| Book Value per Share |
|
($26.25) |
($26.17) |
($25.53) |
($24.15) |
($23.65) |
($25.20) |
($23.68) |
($20.34) |
($18.51) |
($17.68) |
($16.55) |
| Tangible Book Value per Share |
|
($26.25) |
($26.17) |
($25.53) |
($24.15) |
($23.65) |
($25.20) |
($23.68) |
($23.32) |
($36.30) |
($35.24) |
($33.96) |
| Total Capital |
|
20,771 |
20,871 |
21,310 |
22,186 |
22,063 |
21,256 |
21,470 |
23,323 |
29,553 |
30,004 |
28,671 |
| Total Debt |
|
35,918 |
35,921 |
35,916 |
35,949 |
35,482 |
35,487 |
34,724 |
34,723 |
39,935 |
39,921 |
37,941 |
| Total Long-Term Debt |
|
35,374 |
35,384 |
34,622 |
34,659 |
32,906 |
32,901 |
30,541 |
30,548 |
37,498 |
37,490 |
36,751 |
| Net Debt |
|
34,149 |
34,441 |
32,109 |
30,967 |
31,564 |
33,077 |
31,002 |
29,194 |
38,622 |
38,250 |
36,450 |
| Capital Expenditures (CapEx) |
|
567 |
596 |
367 |
419 |
539 |
497 |
516 |
490 |
579 |
546 |
515 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,485 |
2,812 |
1,037 |
691 |
1,500 |
2,054 |
1,048 |
-64 |
2,173 |
2,571 |
1,834 |
| Debt-free Net Working Capital (DFNWC) |
|
4,016 |
4,040 |
4,538 |
5,381 |
5,106 |
4,187 |
4,470 |
5,192 |
3,206 |
3,923 |
3,078 |
| Net Working Capital (NWC) |
|
3,472 |
3,503 |
3,244 |
4,091 |
2,530 |
1,601 |
287 |
1,017 |
769 |
1,492 |
1,888 |
| Net Nonoperating Expense (NNE) |
|
260 |
264 |
268 |
241 |
242 |
245 |
256 |
238 |
267 |
309 |
301 |
| Net Nonoperating Obligations (NNO) |
|
34,149 |
34,441 |
32,109 |
30,967 |
31,564 |
33,077 |
31,002 |
29,194 |
38,622 |
38,250 |
36,450 |
| Total Depreciation and Amortization (D&A) |
|
615 |
625 |
486 |
481 |
626 |
639 |
638 |
651 |
673 |
804 |
813 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.75% |
3.26% |
1.21% |
0.82% |
1.79% |
2.45% |
1.26% |
-0.08% |
2.58% |
- |
2.07% |
| Debt-free Net Working Capital to Revenue |
|
4.45% |
4.68% |
5.31% |
6.40% |
6.10% |
5.00% |
5.37% |
6.21% |
3.81% |
- |
3.48% |
| Net Working Capital to Revenue |
|
3.85% |
4.06% |
3.80% |
4.87% |
3.02% |
1.91% |
0.34% |
1.22% |
0.91% |
- |
2.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.07 |
$1.82 |
$3.06 |
$4.18 |
$2.99 |
$2.02 |
$2.93 |
$4.28 |
$2.88 |
$1.78 |
$2.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
576M |
572.18M |
571M |
568M |
565M |
559.71M |
559M |
559M |
559M |
560.06M |
559M |
| Adjusted Diluted Earnings per Share |
|
$3.06 |
$1.81 |
$3.06 |
$4.17 |
$2.99 |
$2.01 |
$2.92 |
$4.27 |
$2.88 |
$1.78 |
$2.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
577M |
572.18M |
572M |
570M |
566M |
559.71M |
560M |
560M |
560M |
560.06M |
560M |
| 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 |
|
575.11M |
572.18M |
569.84M |
567.29M |
564.65M |
559.71M |
560.44M |
560.82M |
560.95M |
560.06M |
560.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,033 |
1,284 |
2,023 |
2,624 |
1,937 |
1,369 |
1,897 |
2,636 |
1,883 |
1,308 |
1,929 |
| Normalized NOPAT Margin |
|
9.93% |
6.90% |
9.47% |
11.13% |
9.60% |
7.38% |
9.07% |
11.00% |
9.05% |
- |
8.36% |
| Pre Tax Income Margin |
|
11.48% |
7.20% |
10.77% |
13.27% |
11.00% |
8.10% |
10.31% |
13.17% |
10.23% |
- |
9.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
160,476,190,476.19 |
0.00 |
7.54 |
10.87 |
161,528,662,420.38 |
0.00 |
154,906,832,298.14 |
264,809,160,305.34 |
146,804,733,727.81 |
- |
147,630,057,803.47 |
| NOPAT to Interest Expense |
|
121,022,665,127.30 |
0.00 |
5.75 |
8.28 |
123,384,895,359.42 |
0.00 |
117,849,843,208.74 |
201,207,974,148.36 |
111,430,929,875.13 |
- |
111,527,486,823.22 |
| EBIT Less CapEx to Interest Expense |
|
126,726,190,476.19 |
0.00 |
6.49 |
9.55 |
127,197,452,229.30 |
0.00 |
122,857,142,857.14 |
227,404,580,152.67 |
112,544,378,698.23 |
- |
117,861,271,676.30 |
| NOPAT Less CapEx to Interest Expense |
|
87,272,665,127.30 |
0.00 |
4.71 |
6.96 |
89,053,685,168.33 |
0.00 |
85,800,153,767.74 |
163,803,393,995.69 |
77,170,574,845.54 |
- |
81,758,700,696.06 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.17% |
32.76% |
35.05% |
36.59% |
37.18% |
36.88% |
37.67% |
37.82% |
38.55% |
- |
40.13% |
| Augmented Payout Ratio |
|
136.69% |
112.21% |
103.67% |
90.15% |
79.24% |
95.14% |
85.05% |
70.43% |
61.90% |
- |
47.09% |