| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,086,389.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,086,389.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.52% |
3.13% |
0.25% |
1.78% |
1.17% |
-1.63% |
-2.25% |
1.08% |
3.67% |
9.09% |
10.60% |
| EBITDA Growth |
|
54.21% |
37.11% |
12.20% |
5.24% |
1.84% |
21.84% |
3.26% |
4.79% |
12.82% |
-6.03% |
10.66% |
| EBIT Growth |
|
53.73% |
50.25% |
14.91% |
4.23% |
3.50% |
27.02% |
4.50% |
5.90% |
15.49% |
-7.66% |
11.64% |
| NOPAT Growth |
|
49.99% |
50.30% |
16.03% |
6.25% |
9.88% |
6.50% |
30.78% |
15.84% |
5.23% |
13.68% |
-9.41% |
| Net Income Growth |
|
67.79% |
72.47% |
22.98% |
10.72% |
7.29% |
39.09% |
32.26% |
17.64% |
15.76% |
-10.96% |
-6.03% |
| EPS Growth |
|
67.45% |
72.04% |
22.47% |
10.58% |
7.01% |
38.62% |
32.55% |
18.15% |
17.79% |
-8.97% |
-4.21% |
| Operating Cash Flow Growth |
|
42.11% |
13.45% |
10.62% |
4.41% |
14.46% |
33.15% |
-20.76% |
18.62% |
5.11% |
-7.81% |
56.19% |
| Free Cash Flow Firm Growth |
|
108.77% |
110.81% |
116.54% |
173.66% |
-19.96% |
231.23% |
54.69% |
1,086.01% |
-388.34% |
-232.56% |
-230.96% |
| Invested Capital Growth |
|
0.44% |
0.85% |
-0.22% |
-1.44% |
1.33% |
-4.69% |
-1.20% |
1.31% |
10.21% |
15.69% |
12.17% |
| Revenue Q/Q Growth |
|
-4.88% |
-0.55% |
5.26% |
2.22% |
-5.45% |
-3.29% |
4.59% |
5.70% |
-3.03% |
1.77% |
6.03% |
| EBITDA Q/Q Growth |
|
-5.84% |
2.48% |
3.85% |
5.02% |
-8.88% |
22.60% |
-11.99% |
6.55% |
-1.90% |
2.19% |
3.56% |
| EBIT Q/Q Growth |
|
-9.95% |
4.43% |
4.67% |
5.89% |
-10.58% |
28.17% |
-13.89% |
7.29% |
-2.50% |
2.54% |
4.10% |
| NOPAT Q/Q Growth |
|
-11.24% |
3.04% |
7.84% |
7.73% |
-8.21% |
-0.13% |
32.43% |
-4.57% |
-16.71% |
8.15% |
5.35% |
| Net Income Q/Q Growth |
|
-8.18% |
4.76% |
6.55% |
8.03% |
-11.02% |
35.81% |
1.32% |
-3.91% |
-12.52% |
4.58% |
6.98% |
| EPS Q/Q Growth |
|
-8.94% |
4.81% |
6.31% |
8.99% |
-11.88% |
35.77% |
1.66% |
-2.85% |
-12.15% |
4.93% |
6.97% |
| Operating Cash Flow Q/Q Growth |
|
-45.15% |
8.01% |
13.26% |
55.61% |
-39.87% |
25.64% |
-32.60% |
132.88% |
-46.70% |
10.23% |
14.15% |
| Free Cash Flow Firm Q/Q Growth |
|
138.93% |
-10.98% |
52.87% |
39.04% |
-57.70% |
268.42% |
-28.61% |
-46.77% |
-305.58% |
-69.76% |
29.53% |
| Invested Capital Q/Q Growth |
|
-0.68% |
1.79% |
-0.68% |
-1.84% |
2.11% |
-4.27% |
2.96% |
6.43% |
5.05% |
0.49% |
-0.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.10% |
35.66% |
35.37% |
35.94% |
36.83% |
36.27% |
36.90% |
37.34% |
37.51% |
37.32% |
36.77% |
| EBITDA Margin |
|
24.66% |
25.41% |
25.07% |
25.76% |
24.82% |
31.47% |
26.48% |
26.70% |
27.01% |
27.12% |
26.49% |
| Operating Margin |
|
18.08% |
18.92% |
19.28% |
20.16% |
19.52% |
19.78% |
21.09% |
21.33% |
20.34% |
21.14% |
20.65% |
| EBIT Margin |
|
19.70% |
20.68% |
20.57% |
21.31% |
20.15% |
26.71% |
21.99% |
22.32% |
22.44% |
22.61% |
22.20% |
| Profit (Net Income) Margin |
|
13.43% |
14.15% |
14.32% |
15.14% |
14.24% |
20.00% |
19.38% |
17.62% |
15.89% |
16.33% |
16.48% |
| Tax Burden Percent |
|
79.36% |
78.56% |
78.99% |
79.63% |
79.81% |
81.37% |
96.62% |
86.23% |
77.69% |
79.42% |
80.79% |
| Interest Burden Percent |
|
85.92% |
87.06% |
88.15% |
89.21% |
88.56% |
92.04% |
91.20% |
91.53% |
91.15% |
90.94% |
91.87% |
| Effective Tax Rate |
|
20.64% |
21.44% |
21.01% |
20.37% |
20.19% |
18.63% |
3.38% |
13.77% |
22.31% |
20.58% |
19.21% |
| Return on Invested Capital (ROIC) |
|
13.37% |
13.73% |
14.10% |
15.11% |
14.61% |
15.22% |
18.95% |
16.33% |
14.03% |
15.51% |
15.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.98% |
13.42% |
13.67% |
14.64% |
13.93% |
17.32% |
18.39% |
15.90% |
14.09% |
15.23% |
15.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
15.36% |
14.48% |
13.71% |
13.00% |
11.36% |
12.51% |
12.91% |
11.69% |
9.72% |
9.35% |
9.31% |
| Return on Equity (ROE) |
|
28.73% |
28.21% |
27.81% |
28.11% |
25.97% |
27.73% |
31.87% |
28.02% |
23.75% |
24.86% |
24.92% |
| Cash Return on Invested Capital (CROIC) |
|
11.97% |
12.49% |
15.40% |
15.70% |
13.15% |
19.71% |
17.02% |
14.32% |
5.93% |
1.89% |
4.35% |
| Operating Return on Assets (OROA) |
|
13.02% |
13.62% |
13.58% |
14.33% |
13.61% |
18.35% |
14.88% |
15.07% |
14.92% |
15.74% |
15.64% |
| Return on Assets (ROA) |
|
8.88% |
9.32% |
9.46% |
10.18% |
9.62% |
13.74% |
13.11% |
11.90% |
10.56% |
11.37% |
11.61% |
| Return on Common Equity (ROCE) |
|
28.70% |
28.18% |
27.79% |
28.09% |
25.95% |
27.71% |
31.84% |
28.00% |
23.74% |
24.85% |
24.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.21% |
23.30% |
23.89% |
0.00% |
22.44% |
24.08% |
25.34% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
696 |
717 |
773 |
833 |
764 |
763 |
1,011 |
965 |
803 |
869 |
915 |
| NOPAT Margin |
|
14.35% |
14.87% |
15.23% |
16.05% |
15.58% |
16.09% |
20.38% |
18.40% |
15.80% |
16.79% |
16.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.39% |
0.31% |
0.43% |
0.48% |
0.69% |
-2.10% |
0.56% |
0.43% |
-0.05% |
0.28% |
0.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.10% |
- |
- |
- |
3.44% |
4.44% |
4.20% |
3.33% |
3.59% |
3.78% |
| Cost of Revenue to Revenue |
|
63.90% |
64.34% |
64.63% |
64.06% |
63.17% |
63.73% |
63.10% |
62.66% |
62.49% |
62.68% |
63.23% |
| SG&A Expenses to Revenue |
|
18.02% |
16.74% |
16.09% |
15.78% |
17.31% |
16.50% |
15.81% |
16.01% |
17.17% |
16.18% |
16.11% |
| 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 |
|
18.02% |
16.74% |
16.09% |
15.78% |
17.31% |
16.50% |
15.81% |
16.01% |
17.17% |
16.18% |
16.11% |
| Earnings before Interest and Taxes (EBIT) |
|
955 |
997 |
1,044 |
1,105 |
988 |
1,267 |
1,091 |
1,170 |
1,141 |
1,170 |
1,218 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,195 |
1,225 |
1,272 |
1,336 |
1,217 |
1,492 |
1,314 |
1,400 |
1,373 |
1,403 |
1,453 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.68 |
5.18 |
6.16 |
5.39 |
6.30 |
6.24 |
5.85 |
6.52 |
6.96 |
7.75 |
7.73 |
| 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 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.51 |
2.95 |
3.60 |
3.26 |
4.07 |
4.11 |
3.95 |
4.50 |
4.78 |
5.42 |
5.38 |
| Price to Earnings (P/E) |
|
21.07 |
22.24 |
25.78 |
22.86 |
28.10 |
25.92 |
23.07 |
25.28 |
26.32 |
31.36 |
32.47 |
| Dividend Yield |
|
1.81% |
1.27% |
1.07% |
1.20% |
0.98% |
1.00% |
1.07% |
0.96% |
0.91% |
0.80% |
0.80% |
| Earnings Yield |
|
4.75% |
4.50% |
3.88% |
4.37% |
3.56% |
3.86% |
4.33% |
3.96% |
3.80% |
3.19% |
3.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.84 |
3.19 |
3.79 |
3.52 |
4.19 |
4.35 |
4.07 |
4.36 |
4.47 |
5.07 |
5.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.05 |
3.47 |
4.09 |
3.71 |
4.49 |
4.49 |
4.35 |
4.94 |
5.28 |
5.88 |
5.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.36 |
14.26 |
16.36 |
14.71 |
17.78 |
16.79 |
16.05 |
18.09 |
18.95 |
21.93 |
21.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.73 |
17.55 |
20.01 |
18.03 |
21.72 |
20.28 |
19.33 |
21.72 |
22.64 |
26.33 |
25.99 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.88 |
24.04 |
24.95 |
24.51 |
29.10 |
28.47 |
25.57 |
28.09 |
29.97 |
33.05 |
34.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.92 |
21.13 |
24.36 |
21.85 |
25.82 |
24.06 |
24.26 |
25.97 |
27.72 |
32.17 |
29.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
23.73 |
25.66 |
24.60 |
22.25 |
32.04 |
21.52 |
23.76 |
30.63 |
79.07 |
287.49 |
125.18 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.15 |
1.04 |
0.98 |
0.87 |
0.79 |
0.69 |
0.70 |
0.68 |
0.75 |
0.69 |
0.66 |
| Long-Term Debt to Equity |
|
0.81 |
0.72 |
0.63 |
0.59 |
0.52 |
0.51 |
0.55 |
0.55 |
0.54 |
0.52 |
0.46 |
| Financial Leverage |
|
1.18 |
1.08 |
1.00 |
0.89 |
0.82 |
0.72 |
0.70 |
0.74 |
0.69 |
0.61 |
0.60 |
| Leverage Ratio |
|
3.08 |
2.92 |
2.81 |
2.64 |
2.52 |
2.37 |
2.34 |
2.28 |
2.26 |
2.14 |
2.13 |
| Compound Leverage Factor |
|
2.64 |
2.54 |
2.48 |
2.36 |
2.23 |
2.18 |
2.13 |
2.09 |
2.06 |
1.95 |
1.95 |
| Debt to Total Capital |
|
53.55% |
51.03% |
49.50% |
46.64% |
44.13% |
40.78% |
41.16% |
40.41% |
42.84% |
40.80% |
39.60% |
| Short-Term Debt to Total Capital |
|
15.79% |
15.93% |
17.76% |
15.03% |
15.23% |
10.71% |
8.57% |
7.80% |
11.81% |
9.86% |
11.62% |
| Long-Term Debt to Total Capital |
|
37.76% |
35.10% |
31.74% |
31.61% |
28.90% |
30.08% |
32.59% |
32.62% |
31.03% |
30.94% |
27.97% |
| 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 |
|
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.03% |
| Common Equity to Total Capital |
|
46.41% |
48.92% |
50.46% |
53.32% |
55.83% |
59.18% |
58.80% |
59.55% |
57.12% |
59.16% |
60.37% |
| Debt to EBITDA |
|
2.71 |
2.44 |
2.29 |
2.10 |
2.02 |
1.70 |
1.75 |
1.71 |
1.85 |
1.80 |
1.70 |
| Net Debt to EBITDA |
|
2.36 |
2.12 |
1.98 |
1.78 |
1.69 |
1.39 |
1.45 |
1.63 |
1.77 |
1.72 |
1.62 |
| Long-Term Debt to EBITDA |
|
1.91 |
1.68 |
1.47 |
1.42 |
1.32 |
1.25 |
1.38 |
1.38 |
1.34 |
1.36 |
1.20 |
| Debt to NOPAT |
|
4.65 |
4.12 |
3.49 |
3.50 |
3.30 |
2.88 |
2.79 |
2.66 |
2.93 |
2.71 |
2.70 |
| Net Debt to NOPAT |
|
4.04 |
3.58 |
3.01 |
2.96 |
2.77 |
2.36 |
2.30 |
2.53 |
2.80 |
2.59 |
2.57 |
| Long-Term Debt to NOPAT |
|
3.28 |
2.83 |
2.24 |
2.37 |
2.16 |
2.13 |
2.21 |
2.15 |
2.12 |
2.06 |
1.91 |
| Altman Z-Score |
|
3.12 |
3.51 |
4.00 |
3.96 |
4.62 |
5.12 |
4.90 |
5.27 |
5.22 |
6.00 |
6.15 |
| Noncontrolling Interest Sharing Ratio |
|
0.11% |
0.11% |
0.10% |
0.09% |
0.08% |
0.07% |
0.07% |
0.07% |
0.07% |
0.06% |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.89 |
0.90 |
0.87 |
0.93 |
0.96 |
1.06 |
1.21 |
1.19 |
1.07 |
1.18 |
1.13 |
| Quick Ratio |
|
0.46 |
0.44 |
0.46 |
0.49 |
0.46 |
0.53 |
0.63 |
0.64 |
0.54 |
0.57 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
602 |
536 |
819 |
1,139 |
482 |
1,775 |
1,267 |
675 |
-1,387 |
-2,354 |
-1,659 |
| Operating Cash Flow to CapEx |
|
669.81% |
664.04% |
1,109.44% |
1,060.89% |
906.94% |
771.23% |
912.45% |
1,122.45% |
942.17% |
1,267.65% |
1,004.08% |
| Free Cash Flow to Firm to Interest Expense |
|
4.48 |
4.15 |
6.62 |
9.55 |
4.26 |
17.61 |
13.21 |
6.80 |
-13.73 |
-22.21 |
-16.76 |
| Operating Cash Flow to Interest Expense |
|
4.83 |
5.44 |
6.43 |
10.37 |
6.58 |
9.27 |
6.57 |
14.80 |
7.74 |
8.13 |
9.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.11 |
4.62 |
5.85 |
9.40 |
5.85 |
8.07 |
5.85 |
13.48 |
6.92 |
7.49 |
8.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.66 |
0.66 |
0.66 |
0.67 |
0.68 |
0.69 |
0.68 |
0.68 |
0.66 |
0.70 |
0.70 |
| Accounts Receivable Turnover |
|
7.30 |
7.64 |
6.85 |
7.00 |
7.33 |
7.87 |
6.87 |
6.87 |
7.17 |
7.87 |
6.98 |
| Inventory Turnover |
|
4.20 |
4.14 |
4.22 |
4.50 |
4.34 |
4.31 |
4.34 |
4.46 |
4.24 |
4.31 |
4.39 |
| Fixed Asset Turnover |
|
7.04 |
6.90 |
6.94 |
6.94 |
7.04 |
6.98 |
6.95 |
6.83 |
6.89 |
7.10 |
7.26 |
| Accounts Payable Turnover |
|
6.38 |
6.50 |
6.30 |
6.33 |
6.42 |
6.76 |
6.37 |
6.09 |
6.15 |
6.67 |
6.16 |
| Days Sales Outstanding (DSO) |
|
49.98 |
47.77 |
53.31 |
52.13 |
49.79 |
46.36 |
53.16 |
53.10 |
50.89 |
46.41 |
52.30 |
| Days Inventory Outstanding (DIO) |
|
86.88 |
88.22 |
86.42 |
81.18 |
84.12 |
84.63 |
84.03 |
81.91 |
86.13 |
84.73 |
83.14 |
| Days Payable Outstanding (DPO) |
|
57.20 |
56.14 |
57.93 |
57.63 |
56.88 |
54.03 |
57.27 |
59.95 |
59.37 |
54.73 |
59.25 |
| Cash Conversion Cycle (CCC) |
|
79.66 |
79.84 |
81.81 |
75.68 |
77.03 |
76.96 |
79.93 |
75.06 |
77.66 |
76.41 |
76.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21,174 |
21,552 |
21,405 |
21,012 |
21,456 |
20,540 |
21,149 |
22,509 |
23,646 |
23,763 |
23,723 |
| Invested Capital Turnover |
|
0.93 |
0.92 |
0.93 |
0.94 |
0.94 |
0.95 |
0.93 |
0.89 |
0.89 |
0.92 |
0.94 |
| Increase / (Decrease) in Invested Capital |
|
94 |
181 |
-46 |
-306 |
282 |
-1,012 |
-256 |
290 |
2,190 |
3,223 |
2,574 |
| Enterprise Value (EV) |
|
60,029 |
68,793 |
81,184 |
73,957 |
89,813 |
89,292 |
86,028 |
98,076 |
105,706 |
120,365 |
122,108 |
| Market Capitalization |
|
49,421 |
58,544 |
71,369 |
65,017 |
81,249 |
81,870 |
78,270 |
89,249 |
95,837 |
110,913 |
112,994 |
| Book Value per Share |
|
$82.26 |
$87.97 |
$90.26 |
$93.92 |
$100.25 |
$101.92 |
$104.00 |
$107.08 |
$108.75 |
$113.41 |
$115.75 |
| Tangible Book Value per Share |
|
($63.46) |
($58.55) |
($54.13) |
($48.64) |
($42.62) |
($36.38) |
($34.49) |
($34.33) |
($40.45) |
($35.25) |
($30.99) |
| Total Capital |
|
22,765 |
23,102 |
22,971 |
22,641 |
23,090 |
22,168 |
22,773 |
22,976 |
24,119 |
24,190 |
24,199 |
| Total Debt |
|
12,190 |
11,790 |
11,371 |
10,560 |
10,189 |
9,041 |
9,373 |
9,285 |
10,333 |
9,870 |
9,582 |
| Total Long-Term Debt |
|
8,596 |
8,109 |
7,290 |
7,157 |
6,673 |
6,668 |
7,421 |
7,494 |
7,485 |
7,484 |
6,769 |
| Net Debt |
|
10,599 |
10,239 |
9,805 |
8,931 |
8,555 |
7,413 |
7,749 |
8,818 |
9,860 |
9,443 |
9,106 |
| Capital Expenditures (CapEx) |
|
97 |
106 |
72 |
117 |
82 |
121 |
69 |
131 |
83 |
68 |
98 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,300 |
2,520 |
2,613 |
2,466 |
2,840 |
2,339 |
2,705 |
2,455 |
2,823 |
3,066 |
3,208 |
| Debt-free Net Working Capital (DFNWC) |
|
2,757 |
2,914 |
3,029 |
2,888 |
3,211 |
2,734 |
3,114 |
2,922 |
3,296 |
3,493 |
3,684 |
| Net Working Capital (NWC) |
|
-837 |
-767 |
-1,052 |
-515 |
-304 |
361 |
1,163 |
1,131 |
448 |
1,107 |
871 |
| Net Nonoperating Expense (NNE) |
|
44 |
35 |
46 |
47 |
66 |
-185 |
49 |
41 |
-4.66 |
24 |
11 |
| Net Nonoperating Obligations (NNO) |
|
10,599 |
10,239 |
9,805 |
8,931 |
8,555 |
7,413 |
7,749 |
8,818 |
9,860 |
9,443 |
9,106 |
| Total Depreciation and Amortization (D&A) |
|
240 |
228 |
228 |
231 |
229 |
226 |
223 |
229 |
232 |
233 |
235 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.69% |
12.71% |
13.17% |
12.38% |
14.21% |
11.75% |
13.67% |
12.37% |
14.09% |
14.98% |
15.29% |
| Debt-free Net Working Capital to Revenue |
|
14.01% |
14.70% |
15.27% |
14.49% |
16.07% |
13.74% |
15.73% |
14.72% |
16.46% |
17.07% |
17.55% |
| Net Working Capital to Revenue |
|
-4.26% |
-3.87% |
-5.30% |
-2.58% |
-1.52% |
1.81% |
5.87% |
5.70% |
2.24% |
5.41% |
4.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.07 |
$5.31 |
$5.65 |
$6.10 |
$5.43 |
$7.37 |
$7.48 |
$7.24 |
$6.39 |
$6.69 |
$7.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
128.48M |
128.41M |
128.54M |
128.60M |
128.72M |
128.76M |
127.78M |
126.68M |
126.19M |
126.22M |
126.09M |
| Adjusted Diluted Earnings per Share |
|
$4.99 |
$5.23 |
$5.56 |
$6.06 |
$5.34 |
$7.25 |
$7.37 |
$7.16 |
$6.29 |
$6.60 |
$7.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
128.48M |
128.41M |
128.54M |
128.60M |
128.72M |
128.76M |
127.78M |
126.68M |
126.19M |
126.22M |
126.09M |
| 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 |
|
128.48M |
128.41M |
128.54M |
128.60M |
128.72M |
128.76M |
127.78M |
126.68M |
126.19M |
126.22M |
126.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
696 |
717 |
773 |
833 |
764 |
763 |
1,011 |
965 |
803 |
869 |
915 |
| Normalized NOPAT Margin |
|
14.35% |
14.87% |
15.23% |
16.05% |
15.58% |
16.09% |
20.38% |
18.40% |
15.80% |
16.79% |
16.68% |
| Pre Tax Income Margin |
|
16.93% |
18.01% |
18.13% |
19.01% |
17.85% |
24.58% |
20.06% |
20.43% |
20.46% |
20.56% |
20.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.10 |
7.73 |
8.44 |
9.27 |
8.74 |
12.57 |
11.37 |
11.80 |
11.30 |
11.04 |
12.30 |
| NOPAT to Interest Expense |
|
5.17 |
5.55 |
6.25 |
6.98 |
6.76 |
7.57 |
10.53 |
9.73 |
7.95 |
8.20 |
9.25 |
| EBIT Less CapEx to Interest Expense |
|
6.38 |
6.91 |
7.86 |
8.29 |
8.01 |
11.36 |
10.65 |
10.48 |
10.48 |
10.40 |
11.31 |
| NOPAT Less CapEx to Interest Expense |
|
4.45 |
4.73 |
5.67 |
6.00 |
6.03 |
6.37 |
9.81 |
8.41 |
7.13 |
7.56 |
8.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
30.95% |
28.32% |
27.64% |
27.59% |
27.71% |
25.99% |
24.77% |
24.38% |
24.14% |
25.35% |
26.26% |
| Augmented Payout Ratio |
|
44.13% |
40.27% |
39.75% |
39.26% |
39.69% |
38.21% |
52.80% |
74.38% |
84.38% |
88.69% |
81.24% |