| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,480,383,402.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,480,383,402.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.99% |
0.55% |
0.31% |
-1.71% |
-10.43% |
-7.72% |
-9.33% |
-11.97% |
1.13% |
0.59% |
0.09% |
| EBITDA Growth |
|
-10.05% |
4.99% |
0.50% |
29.09% |
-19.56% |
-24.33% |
-34.16% |
-73.67% |
-24.66% |
-26.11% |
-19.92% |
| EBIT Growth |
|
-12.33% |
14.05% |
-8.03% |
37.36% |
-21.69% |
-26.74% |
-38.91% |
-82.31% |
-28.48% |
-28.88% |
-23.12% |
| NOPAT Growth |
|
3.68% |
17.04% |
-5.92% |
32.99% |
-31.11% |
-24.14% |
-33.53% |
-84.15% |
-24.82% |
-29.84% |
-40.32% |
| Net Income Growth |
|
-1.23% |
18.56% |
-5.48% |
45.49% |
-27.52% |
-26.30% |
-32.25% |
-85.93% |
-30.83% |
-31.90% |
-34.51% |
| EPS Growth |
|
1.08% |
21.18% |
-2.53% |
50.00% |
-25.53% |
-24.27% |
-29.87% |
-85.86% |
-30.00% |
-32.05% |
-35.19% |
| Operating Cash Flow Growth |
|
-118.49% |
181.42% |
-7.67% |
16.25% |
696.97% |
-62.76% |
-12.97% |
-82.32% |
-43.65% |
-44.80% |
-76.00% |
| Free Cash Flow Firm Growth |
|
134.69% |
168.23% |
238.58% |
299.85% |
261.18% |
-59.03% |
-55.36% |
-103.14% |
-79.49% |
-65.73% |
-238.25% |
| Invested Capital Growth |
|
5.52% |
-6.58% |
-4.40% |
-4.12% |
-10.31% |
1.09% |
-0.12% |
2.31% |
1.84% |
3.44% |
11.83% |
| Revenue Q/Q Growth |
|
0.89% |
3.47% |
-7.16% |
1.42% |
-8.07% |
6.60% |
-8.78% |
-1.53% |
5.61% |
6.03% |
-9.24% |
| EBITDA Q/Q Growth |
|
23.80% |
15.78% |
-22.17% |
15.72% |
-22.86% |
8.91% |
-32.28% |
-53.65% |
121.01% |
6.86% |
-29.85% |
| EBIT Q/Q Growth |
|
32.51% |
17.72% |
-28.84% |
23.74% |
-24.45% |
10.13% |
-40.66% |
-64.16% |
205.41% |
9.51% |
-35.86% |
| NOPAT Q/Q Growth |
|
39.69% |
6.17% |
-25.57% |
20.47% |
-27.64% |
16.92% |
-34.78% |
-71.27% |
243.18% |
9.11% |
-44.53% |
| Net Income Q/Q Growth |
|
40.64% |
8.83% |
-25.73% |
27.99% |
-29.93% |
10.66% |
-31.73% |
-73.43% |
244.55% |
8.94% |
-34.34% |
| EPS Q/Q Growth |
|
42.42% |
9.57% |
-25.24% |
28.57% |
-29.29% |
11.43% |
-30.77% |
-74.07% |
250.00% |
8.16% |
-33.96% |
| Operating Cash Flow Q/Q Growth |
|
-102.93% |
4,368.18% |
-26.91% |
27.20% |
-84.96% |
166.24% |
70.83% |
-74.16% |
-52.05% |
160.81% |
-25.73% |
| Free Cash Flow Firm Q/Q Growth |
|
45.42% |
260.76% |
-30.15% |
9.11% |
31.36% |
-59.08% |
-23.89% |
-107.67% |
958.38% |
-31.61% |
-407.03% |
| Invested Capital Q/Q Growth |
|
15.12% |
-6.81% |
-4.30% |
-6.61% |
7.68% |
5.04% |
-5.44% |
-4.34% |
7.19% |
6.69% |
2.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.21% |
44.60% |
44.75% |
44.69% |
45.36% |
43.62% |
41.49% |
40.27% |
42.18% |
40.60% |
40.16% |
| EBITDA Margin |
|
13.91% |
15.57% |
13.05% |
14.89% |
12.49% |
12.77% |
9.48% |
4.46% |
9.33% |
9.41% |
7.27% |
| Operating Margin |
|
12.40% |
13.63% |
10.75% |
12.26% |
10.43% |
11.20% |
6.99% |
2.89% |
7.91% |
8.10% |
4.90% |
| EBIT Margin |
|
12.47% |
14.19% |
10.88% |
13.27% |
10.91% |
11.27% |
7.33% |
2.67% |
7.71% |
7.97% |
5.63% |
| Profit (Net Income) Margin |
|
11.21% |
11.79% |
9.43% |
11.90% |
9.07% |
9.41% |
7.05% |
1.90% |
6.20% |
6.37% |
4.61% |
| Tax Burden Percent |
|
87.99% |
82.10% |
83.48% |
86.91% |
80.41% |
82.13% |
94.08% |
66.35% |
78.85% |
79.28% |
80.00% |
| Interest Burden Percent |
|
102.11% |
101.16% |
103.85% |
103.17% |
103.40% |
101.72% |
102.18% |
107.43% |
101.99% |
100.91% |
102.36% |
| Effective Tax Rate |
|
12.01% |
17.90% |
16.52% |
13.09% |
19.59% |
17.87% |
5.92% |
33.65% |
21.15% |
20.72% |
20.00% |
| Return on Invested Capital (ROIC) |
|
40.84% |
42.36% |
35.94% |
45.58% |
31.34% |
34.07% |
25.00% |
7.47% |
22.67% |
22.07% |
13.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
37.47% |
35.05% |
32.15% |
38.50% |
17.50% |
31.03% |
21.57% |
7.58% |
23.09% |
23.11% |
3.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.89% |
-2.60% |
-3.35% |
-5.98% |
-0.71% |
-1.91% |
-2.35% |
-1.06% |
-1.57% |
-0.88% |
-0.16% |
| Return on Equity (ROE) |
|
37.95% |
39.76% |
32.58% |
39.61% |
30.62% |
32.17% |
22.66% |
6.42% |
21.10% |
21.19% |
13.54% |
| Cash Return on Invested Capital (CROIC) |
|
30.17% |
44.29% |
43.59% |
48.91% |
47.71% |
33.47% |
33.47% |
23.51% |
20.32% |
15.03% |
5.24% |
| Operating Return on Assets (OROA) |
|
16.49% |
19.04% |
14.83% |
18.02% |
14.61% |
14.68% |
9.33% |
3.31% |
9.53% |
9.78% |
7.00% |
| Return on Assets (ROA) |
|
14.81% |
15.81% |
12.86% |
16.16% |
12.15% |
12.27% |
8.97% |
2.36% |
7.66% |
7.83% |
5.73% |
| Return on Common Equity (ROCE) |
|
37.94% |
39.76% |
32.58% |
39.61% |
30.62% |
32.17% |
22.66% |
6.42% |
21.10% |
21.19% |
13.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
36.16% |
37.46% |
36.77% |
0.00% |
38.02% |
34.81% |
32.18% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,411 |
1,498 |
1,115 |
1,344 |
972 |
1,137 |
741 |
213 |
731 |
798 |
442 |
| NOPAT Margin |
|
10.91% |
11.19% |
8.97% |
10.66% |
8.39% |
9.20% |
6.58% |
1.92% |
6.24% |
6.42% |
3.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.37% |
7.30% |
3.78% |
7.09% |
13.84% |
3.04% |
3.43% |
-0.10% |
-0.42% |
-1.04% |
10.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.16% |
6.49% |
4.81% |
5.76% |
4.24% |
4.93% |
3.23% |
1.01% |
3.40% |
3.61% |
2.00% |
| Cost of Revenue to Revenue |
|
55.79% |
55.40% |
55.25% |
55.31% |
54.64% |
56.38% |
58.51% |
59.73% |
57.82% |
59.40% |
59.84% |
| SG&A Expenses to Revenue |
|
23.55% |
22.65% |
25.87% |
23.77% |
24.35% |
23.34% |
24.84% |
26.09% |
24.13% |
22.26% |
25.60% |
| 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 |
|
31.81% |
30.97% |
34.00% |
32.43% |
34.93% |
32.42% |
34.49% |
37.38% |
34.27% |
32.50% |
35.26% |
| Earnings before Interest and Taxes (EBIT) |
|
1,614 |
1,900 |
1,352 |
1,673 |
1,264 |
1,392 |
826 |
296 |
904 |
990 |
635 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,800 |
2,084 |
1,622 |
1,877 |
1,448 |
1,577 |
1,068 |
495 |
1,094 |
1,169 |
820 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.97 |
11.78 |
11.08 |
10.03 |
9.13 |
8.61 |
8.75 |
7.06 |
8.86 |
7.07 |
6.80 |
| Price to Tangible Book Value (P/TBV) |
|
11.42 |
12.26 |
11.48 |
10.39 |
9.47 |
8.93 |
9.07 |
7.34 |
9.20 |
7.33 |
7.05 |
| Price to Revenue (P/Rev) |
|
2.98 |
3.23 |
3.06 |
2.82 |
2.55 |
2.47 |
2.56 |
2.02 |
2.57 |
2.14 |
2.06 |
| Price to Earnings (P/E) |
|
30.33 |
31.46 |
30.13 |
25.38 |
24.02 |
24.75 |
27.18 |
28.99 |
41.23 |
39.45 |
42.57 |
| Dividend Yield |
|
1.34% |
1.27% |
1.37% |
1.52% |
1.77% |
1.90% |
1.91% |
2.56% |
2.04% |
2.49% |
2.61% |
| Earnings Yield |
|
3.30% |
3.18% |
3.32% |
3.94% |
4.16% |
4.04% |
3.68% |
3.45% |
2.43% |
2.53% |
2.35% |
| Enterprise Value to Invested Capital (EV/IC) |
|
10.87 |
12.60 |
12.39 |
12.08 |
9.96 |
9.04 |
9.63 |
7.66 |
9.21 |
7.22 |
6.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.98 |
3.21 |
3.02 |
2.76 |
2.52 |
2.45 |
2.53 |
1.99 |
2.56 |
2.13 |
2.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
22.38 |
23.83 |
22.41 |
19.23 |
17.93 |
18.42 |
20.29 |
20.24 |
28.31 |
26.24 |
26.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.70 |
26.72 |
25.64 |
21.72 |
20.36 |
21.15 |
23.49 |
24.39 |
34.75 |
32.91 |
33.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
31.39 |
32.46 |
30.99 |
26.45 |
25.56 |
26.29 |
28.86 |
30.04 |
41.99 |
39.85 |
43.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.31 |
22.91 |
22.09 |
19.12 |
15.98 |
19.63 |
20.69 |
24.92 |
33.68 |
32.48 |
56.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
36.98 |
27.47 |
27.79 |
24.18 |
19.73 |
27.14 |
28.76 |
32.95 |
45.75 |
48.81 |
137.15 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.64 |
0.63 |
0.63 |
0.62 |
0.65 |
0.64 |
0.64 |
0.60 |
0.59 |
0.57 |
0.57 |
| Long-Term Debt to Equity |
|
0.64 |
0.63 |
0.63 |
0.55 |
0.57 |
0.57 |
0.57 |
0.60 |
0.59 |
0.50 |
0.50 |
| Financial Leverage |
|
-0.08 |
-0.07 |
-0.10 |
-0.16 |
-0.04 |
-0.06 |
-0.11 |
-0.14 |
-0.07 |
-0.04 |
-0.05 |
| Leverage Ratio |
|
2.61 |
2.61 |
2.63 |
2.66 |
2.67 |
2.67 |
2.66 |
2.70 |
2.74 |
2.69 |
2.66 |
| Compound Leverage Factor |
|
2.67 |
2.64 |
2.73 |
2.74 |
2.77 |
2.71 |
2.72 |
2.90 |
2.80 |
2.72 |
2.73 |
| Debt to Total Capital |
|
39.01% |
38.71% |
38.58% |
38.17% |
39.25% |
39.13% |
39.01% |
37.61% |
37.26% |
36.27% |
36.30% |
| Short-Term Debt to Total Capital |
|
0.03% |
0.03% |
0.03% |
4.31% |
4.41% |
4.55% |
4.37% |
0.02% |
0.02% |
4.52% |
4.52% |
| Long-Term Debt to Total Capital |
|
38.98% |
38.69% |
38.55% |
33.86% |
34.84% |
34.58% |
34.64% |
37.59% |
37.25% |
31.75% |
31.78% |
| 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 |
|
60.99% |
61.29% |
61.42% |
61.83% |
60.75% |
60.87% |
60.99% |
62.39% |
62.74% |
63.73% |
63.70% |
| Debt to EBITDA |
|
1.30 |
1.29 |
1.28 |
1.21 |
1.28 |
1.38 |
1.50 |
1.75 |
1.91 |
2.12 |
2.24 |
| Net Debt to EBITDA |
|
0.02 |
-0.14 |
-0.24 |
-0.36 |
-0.18 |
-0.11 |
-0.24 |
-0.26 |
-0.14 |
-0.09 |
-0.01 |
| Long-Term Debt to EBITDA |
|
1.30 |
1.28 |
1.28 |
1.07 |
1.14 |
1.22 |
1.33 |
1.75 |
1.91 |
1.86 |
1.96 |
| Debt to NOPAT |
|
1.83 |
1.75 |
1.78 |
1.66 |
1.83 |
1.97 |
2.14 |
2.60 |
2.83 |
3.22 |
3.67 |
| Net Debt to NOPAT |
|
0.03 |
-0.19 |
-0.33 |
-0.50 |
-0.26 |
-0.16 |
-0.34 |
-0.39 |
-0.20 |
-0.13 |
-0.01 |
| Long-Term Debt to NOPAT |
|
1.83 |
1.75 |
1.77 |
1.47 |
1.62 |
1.74 |
1.90 |
2.60 |
2.83 |
2.82 |
3.22 |
| Altman Z-Score |
|
6.14 |
6.44 |
6.13 |
5.66 |
5.10 |
4.88 |
4.85 |
4.08 |
4.72 |
4.21 |
4.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.87 |
2.74 |
2.74 |
2.40 |
2.36 |
2.22 |
2.19 |
2.21 |
2.19 |
2.06 |
2.14 |
| Quick Ratio |
|
1.60 |
1.63 |
1.67 |
1.51 |
1.42 |
1.34 |
1.33 |
1.31 |
1.24 |
1.21 |
1.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
672 |
2,425 |
1,694 |
1,849 |
2,428 |
994 |
756 |
-58 |
498 |
341 |
-1,046 |
| Operating Cash Flow to CapEx |
|
-26.09% |
1,374.15% |
1,460.28% |
1,229.58% |
328.33% |
813.18% |
2,212.35% |
463.00% |
107.25% |
300.00% |
294.52% |
| 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 |
|
1.32 |
1.34 |
1.36 |
1.36 |
1.34 |
1.30 |
1.27 |
1.24 |
1.24 |
1.23 |
1.24 |
| Accounts Receivable Turnover |
|
10.60 |
10.09 |
11.41 |
12.00 |
10.51 |
9.71 |
10.61 |
10.13 |
9.55 |
8.43 |
9.44 |
| Inventory Turnover |
|
3.17 |
3.34 |
3.46 |
3.57 |
3.26 |
3.40 |
3.52 |
3.53 |
3.29 |
3.49 |
3.67 |
| Fixed Asset Turnover |
|
10.41 |
10.30 |
10.29 |
10.19 |
9.95 |
9.79 |
9.76 |
9.42 |
9.47 |
9.59 |
9.81 |
| Accounts Payable Turnover |
|
9.52 |
10.47 |
11.46 |
9.97 |
9.05 |
9.10 |
9.87 |
8.38 |
7.56 |
7.85 |
9.19 |
| Days Sales Outstanding (DSO) |
|
34.43 |
36.18 |
31.98 |
30.41 |
34.71 |
37.57 |
34.41 |
36.04 |
38.22 |
43.32 |
38.68 |
| Days Inventory Outstanding (DIO) |
|
115.26 |
109.34 |
105.63 |
102.37 |
112.13 |
107.34 |
103.71 |
103.28 |
110.78 |
104.69 |
99.59 |
| Days Payable Outstanding (DPO) |
|
38.35 |
34.87 |
31.85 |
36.62 |
40.32 |
40.11 |
37.00 |
43.56 |
48.25 |
46.47 |
39.73 |
| Cash Conversion Cycle (CCC) |
|
111.33 |
110.65 |
105.76 |
96.17 |
106.53 |
104.80 |
101.12 |
95.76 |
100.75 |
101.54 |
98.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
14,116 |
13,155 |
12,589 |
11,757 |
12,660 |
13,298 |
12,574 |
12,028 |
12,893 |
13,755 |
14,062 |
| Invested Capital Turnover |
|
3.74 |
3.78 |
4.01 |
4.28 |
3.74 |
3.70 |
3.80 |
3.89 |
3.63 |
3.44 |
3.49 |
| Increase / (Decrease) in Invested Capital |
|
739 |
-927 |
-579 |
-505 |
-1,456 |
143 |
-15 |
271 |
233 |
457 |
1,488 |
| Enterprise Value (EV) |
|
153,381 |
165,698 |
155,997 |
142,008 |
126,038 |
120,167 |
121,108 |
92,143 |
118,772 |
99,247 |
95,750 |
| Market Capitalization |
|
153,236 |
166,689 |
157,634 |
144,681 |
127,322 |
120,906 |
122,541 |
93,328 |
119,347 |
99,577 |
95,778 |
| Book Value per Share |
|
$9.13 |
$9.29 |
$9.39 |
$9.56 |
$9.30 |
$9.43 |
$9.47 |
$8.95 |
$9.12 |
$9.53 |
$9.52 |
| Tangible Book Value per Share |
|
$8.77 |
$8.93 |
$9.06 |
$9.23 |
$8.97 |
$9.10 |
$9.13 |
$8.61 |
$8.78 |
$9.19 |
$9.18 |
| Total Capital |
|
22,906 |
23,082 |
23,162 |
23,339 |
22,954 |
23,059 |
22,967 |
21,179 |
21,468 |
22,100 |
22,119 |
| Total Debt |
|
8,935 |
8,936 |
8,936 |
8,909 |
9,010 |
9,022 |
8,960 |
7,966 |
8,000 |
8,015 |
8,029 |
| Total Long-Term Debt |
|
8,929 |
8,930 |
8,930 |
7,903 |
7,998 |
7,973 |
7,956 |
7,961 |
7,996 |
7,016 |
7,030 |
| Net Debt |
|
145 |
-991 |
-1,637 |
-2,673 |
-1,284 |
-739 |
-1,433 |
-1,185 |
-575 |
-330 |
-28 |
| Capital Expenditures (CapEx) |
|
253 |
205 |
141 |
213 |
120 |
129 |
81 |
100 |
207 |
193 |
146 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7,005 |
5,711 |
5,157 |
4,213 |
5,130 |
5,022 |
3,997 |
3,650 |
4,416 |
5,029 |
5,288 |
| Debt-free Net Working Capital (DFNWC) |
|
15,795 |
15,638 |
15,730 |
15,795 |
15,424 |
14,783 |
14,390 |
12,801 |
12,991 |
13,374 |
13,345 |
| Net Working Capital (NWC) |
|
15,789 |
15,632 |
15,724 |
14,789 |
14,412 |
13,734 |
13,386 |
12,796 |
12,987 |
12,375 |
12,346 |
| Net Nonoperating Expense (NNE) |
|
-39 |
-80 |
-57 |
-156 |
-79 |
-26 |
-53 |
1.99 |
3.94 |
5.55 |
-78 |
| Net Nonoperating Obligations (NNO) |
|
145 |
-991 |
-1,637 |
-2,673 |
-1,284 |
-739 |
-1,433 |
-1,185 |
-575 |
-330 |
-28 |
| Total Depreciation and Amortization (D&A) |
|
186 |
184 |
270 |
204 |
184 |
185 |
242 |
199 |
190 |
179 |
185 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.61% |
11.08% |
10.00% |
8.20% |
10.26% |
10.25% |
8.36% |
7.88% |
9.51% |
10.81% |
11.37% |
| Debt-free Net Working Capital to Revenue |
|
30.69% |
30.34% |
30.50% |
30.75% |
30.84% |
30.18% |
30.09% |
27.64% |
27.97% |
28.75% |
28.68% |
| Net Working Capital to Revenue |
|
30.68% |
30.33% |
30.48% |
28.79% |
28.82% |
28.04% |
27.99% |
27.63% |
27.97% |
26.61% |
26.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.95 |
$1.04 |
$0.77 |
$1.00 |
$0.70 |
$0.78 |
$0.54 |
$0.15 |
$0.49 |
$0.54 |
$0.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.53B |
1.52B |
1.51B |
1.52B |
1.50B |
1.49B |
1.48B |
1.48B |
1.48B |
1.48B |
1.48B |
| Adjusted Diluted Earnings per Share |
|
$0.94 |
$1.03 |
$0.77 |
$0.99 |
$0.70 |
$0.78 |
$0.54 |
$0.14 |
$0.49 |
$0.53 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.54B |
1.53B |
1.53B |
1.53B |
1.50B |
1.49B |
1.48B |
1.49B |
1.48B |
1.48B |
1.48B |
| 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 |
|
1.52B |
1.52B |
1.51B |
1.50B |
1.49B |
1.48B |
1.48B |
1.48B |
1.48B |
1.48B |
1.48B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,411 |
1,498 |
1,115 |
1,344 |
972 |
1,137 |
741 |
213 |
731 |
798 |
442 |
| Normalized NOPAT Margin |
|
10.91% |
11.19% |
8.97% |
10.66% |
8.39% |
9.20% |
6.58% |
1.92% |
6.24% |
6.42% |
3.92% |
| Pre Tax Income Margin |
|
12.74% |
14.36% |
11.30% |
13.69% |
11.28% |
11.46% |
7.49% |
2.87% |
7.87% |
8.04% |
5.76% |
| 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 |
|
40.70% |
39.61% |
40.78% |
38.05% |
41.56% |
45.78% |
50.33% |
71.45% |
80.59% |
94.06% |
106.18% |
| Augmented Payout Ratio |
|
152.14% |
138.89% |
128.58% |
112.61% |
122.69% |
131.72% |
135.12% |
164.18% |
147.15% |
127.77% |
121.51% |