| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
192,327,885.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
192,327,885.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.78% |
-15.46% |
10.45% |
9.81% |
11.81% |
14.63% |
-1.43% |
-4.26% |
-1.60% |
-6.32% |
-12.44% |
| EBITDA Growth |
|
4.54% |
-14.71% |
18.51% |
9.86% |
6.78% |
24.56% |
-17.20% |
-22.11% |
-14.54% |
-42.64% |
-32.93% |
| EBIT Growth |
|
4.39% |
-15.14% |
18.74% |
9.88% |
6.77% |
24.77% |
-18.07% |
-22.88% |
-15.31% |
-44.59% |
-34.10% |
| NOPAT Growth |
|
-3.41% |
-18.72% |
17.46% |
12.38% |
10.12% |
26.62% |
-16.70% |
-23.61% |
-15.38% |
-35.59% |
-34.09% |
| Net Income Growth |
|
1.73% |
-19.41% |
24.56% |
12.33% |
9.26% |
28.45% |
-21.14% |
-24.80% |
-16.06% |
-45.07% |
-33.63% |
| EPS Growth |
|
7.81% |
-13.30% |
31.91% |
19.31% |
15.52% |
35.28% |
-17.10% |
-20.89% |
-11.64% |
-41.95% |
-30.35% |
| Operating Cash Flow Growth |
|
212.67% |
-70.34% |
-66.29% |
-43.52% |
-0.40% |
96.80% |
-44.02% |
-31.13% |
48.80% |
35.86% |
19.01% |
| Free Cash Flow Firm Growth |
|
153.53% |
107.59% |
62.55% |
-358.93% |
-216.49% |
-775.97% |
-296.73% |
-51.22% |
23.47% |
101.16% |
100.66% |
| Invested Capital Growth |
|
-1.46% |
6.29% |
9.30% |
14.35% |
15.99% |
14.93% |
15.64% |
13.66% |
11.03% |
4.79% |
2.68% |
| Revenue Q/Q Growth |
|
-4.42% |
7.25% |
-8.02% |
16.47% |
-2.68% |
9.95% |
-20.91% |
13.13% |
0.02% |
4.68% |
-26.07% |
| EBITDA Q/Q Growth |
|
-10.82% |
11.61% |
-11.95% |
25.38% |
-13.32% |
30.19% |
-41.48% |
17.93% |
-4.88% |
-12.62% |
-31.58% |
| EBIT Q/Q Growth |
|
-11.10% |
11.84% |
-12.21% |
25.93% |
-13.62% |
30.70% |
-42.37% |
18.53% |
-5.13% |
-14.50% |
-31.46% |
| NOPAT Q/Q Growth |
|
-11.86% |
13.05% |
-12.12% |
28.30% |
-13.63% |
29.99% |
-42.17% |
17.66% |
-4.32% |
-1.06% |
-40.83% |
| Net Income Q/Q Growth |
|
-11.32% |
11.31% |
-6.75% |
22.05% |
-13.75% |
30.85% |
-42.75% |
16.39% |
-3.72% |
-14.38% |
-30.82% |
| EPS Q/Q Growth |
|
-9.66% |
12.41% |
-4.91% |
23.55% |
-12.53% |
31.64% |
-41.72% |
17.90% |
-2.31% |
-13.51% |
-30.08% |
| Operating Cash Flow Q/Q Growth |
|
-38.07% |
-36.99% |
-16.86% |
74.10% |
9.21% |
24.50% |
-76.35% |
114.19% |
135.96% |
13.67% |
-79.28% |
| Free Cash Flow Firm Q/Q Growth |
|
227.42% |
-87.60% |
-405.74% |
-108.10% |
-47.31% |
28.04% |
-79.85% |
20.68% |
25.45% |
101.09% |
2.26% |
| Invested Capital Q/Q Growth |
|
1.25% |
4.00% |
4.06% |
4.36% |
2.70% |
3.05% |
4.70% |
2.57% |
0.33% |
-2.74% |
2.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.54% |
33.46% |
29.67% |
30.31% |
29.06% |
32.08% |
27.43% |
27.21% |
26.43% |
29.81% |
24.12% |
| EBITDA Margin |
|
21.66% |
22.54% |
21.57% |
23.22% |
20.68% |
24.49% |
18.12% |
18.89% |
17.96% |
15.00% |
13.88% |
| Operating Margin |
|
20.72% |
21.92% |
20.61% |
22.45% |
19.97% |
23.55% |
17.32% |
18.34% |
17.34% |
16.33% |
12.96% |
| EBIT Margin |
|
21.14% |
22.05% |
21.04% |
22.74% |
20.19% |
24.00% |
17.49% |
18.32% |
17.38% |
14.19% |
13.16% |
| Profit (Net Income) Margin |
|
15.96% |
16.56% |
16.79% |
17.59% |
15.59% |
18.56% |
13.43% |
13.82% |
13.30% |
10.88% |
10.18% |
| Tax Burden Percent |
|
75.39% |
75.09% |
76.32% |
77.18% |
77.02% |
77.21% |
76.75% |
75.39% |
76.30% |
76.55% |
77.21% |
| Interest Burden Percent |
|
100.11% |
100.02% |
104.56% |
100.21% |
100.28% |
100.14% |
100.07% |
100.05% |
100.32% |
100.12% |
100.20% |
| Effective Tax Rate |
|
24.61% |
24.91% |
23.68% |
22.82% |
22.98% |
22.79% |
23.25% |
24.61% |
23.70% |
23.45% |
22.79% |
| Return on Invested Capital (ROIC) |
|
26.29% |
26.38% |
25.13% |
27.77% |
24.84% |
29.40% |
20.52% |
20.42% |
19.18% |
17.81% |
13.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.77% |
27.49% |
40.09% |
52.15% |
9.79% |
17.39% |
29.63% |
19.88% |
11.20% |
36.63% |
-5.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.80% |
1.07% |
1.11% |
0.24% |
-0.06% |
-0.24% |
0.15% |
0.14% |
-0.04% |
-1.16% |
0.01% |
| Return on Equity (ROE) |
|
29.10% |
27.45% |
26.24% |
28.02% |
24.78% |
29.16% |
20.67% |
20.56% |
19.14% |
16.65% |
13.38% |
| Cash Return on Invested Capital (CROIC) |
|
28.78% |
19.55% |
16.99% |
12.78% |
11.43% |
13.15% |
10.50% |
9.83% |
10.97% |
14.12% |
14.10% |
| Operating Return on Assets (OROA) |
|
23.80% |
22.93% |
22.07% |
24.12% |
21.40% |
25.75% |
18.49% |
18.99% |
17.60% |
13.88% |
12.46% |
| Return on Assets (ROA) |
|
17.96% |
17.22% |
17.61% |
18.66% |
16.53% |
19.91% |
14.20% |
14.33% |
13.47% |
10.64% |
9.64% |
| Return on Common Equity (ROCE) |
|
29.10% |
27.45% |
26.24% |
28.02% |
24.78% |
29.16% |
20.67% |
20.56% |
19.14% |
16.65% |
13.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
27.70% |
0.00% |
25.40% |
25.14% |
24.91% |
0.00% |
23.93% |
21.81% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
625 |
707 |
621 |
797 |
689 |
895 |
518 |
609 |
583 |
576 |
341 |
| NOPAT Margin |
|
15.62% |
16.46% |
15.73% |
17.33% |
15.38% |
18.18% |
13.30% |
13.83% |
13.23% |
12.50% |
10.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.48% |
-1.12% |
-14.97% |
-24.38% |
15.05% |
12.01% |
-9.11% |
0.54% |
7.98% |
-18.82% |
19.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.73% |
- |
- |
- |
6.51% |
3.72% |
4.29% |
4.03% |
3.94% |
2.31% |
| Cost of Revenue to Revenue |
|
70.46% |
66.54% |
70.33% |
69.69% |
70.94% |
67.92% |
72.57% |
72.79% |
73.57% |
70.19% |
75.88% |
| SG&A Expenses to Revenue |
|
8.82% |
7.18% |
9.05% |
7.85% |
9.09% |
3.98% |
10.10% |
8.87% |
9.10% |
8.45% |
11.16% |
| 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 |
|
8.82% |
11.54% |
9.05% |
7.85% |
9.09% |
8.53% |
10.10% |
8.87% |
9.10% |
13.48% |
11.16% |
| Earnings before Interest and Taxes (EBIT) |
|
846 |
947 |
831 |
1,046 |
904 |
1,181 |
681 |
807 |
765 |
654 |
449 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
867 |
968 |
852 |
1,068 |
926 |
1,205 |
705 |
832 |
791 |
691 |
473 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.61 |
2.13 |
2.41 |
2.06 |
2.58 |
1.84 |
1.69 |
1.68 |
2.03 |
1.76 |
1.75 |
| Price to Tangible Book Value (P/TBV) |
|
1.63 |
2.15 |
2.44 |
2.09 |
2.60 |
1.86 |
1.71 |
1.70 |
2.05 |
1.77 |
1.76 |
| Price to Revenue (P/Rev) |
|
0.96 |
1.38 |
1.58 |
1.37 |
1.72 |
1.24 |
1.16 |
1.19 |
1.48 |
1.32 |
1.34 |
| Price to Earnings (P/E) |
|
5.93 |
8.49 |
9.50 |
8.21 |
10.34 |
7.35 |
7.18 |
7.83 |
10.08 |
10.30 |
11.07 |
| Dividend Yield |
|
0.87% |
0.66% |
0.60% |
0.69% |
0.56% |
0.75% |
0.82% |
0.82% |
0.67% |
0.78% |
0.82% |
| Earnings Yield |
|
16.87% |
11.77% |
10.53% |
12.19% |
9.67% |
13.61% |
13.93% |
12.77% |
9.92% |
9.71% |
9.03% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.62 |
2.13 |
2.41 |
2.06 |
2.58 |
1.86 |
1.68 |
1.67 |
2.04 |
1.79 |
1.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.95 |
1.37 |
1.58 |
1.37 |
1.72 |
1.23 |
1.17 |
1.20 |
1.48 |
1.29 |
1.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.35 |
6.25 |
7.09 |
6.17 |
7.80 |
5.45 |
5.36 |
5.81 |
7.37 |
7.39 |
8.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.44 |
6.40 |
7.26 |
6.31 |
7.98 |
5.57 |
5.49 |
5.97 |
7.58 |
7.67 |
8.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.88 |
8.58 |
9.74 |
8.42 |
10.57 |
7.36 |
7.23 |
7.86 |
10.00 |
9.76 |
10.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.57 |
10.04 |
15.04 |
16.50 |
21.22 |
13.14 |
13.29 |
14.75 |
15.61 |
11.92 |
11.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.58 |
11.25 |
14.84 |
17.24 |
24.26 |
15.13 |
17.21 |
18.09 |
19.52 |
13.00 |
12.63 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.20 |
0.19 |
0.18 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
| Long-Term Debt to Equity |
|
0.20 |
0.19 |
0.18 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
| Financial Leverage |
|
0.10 |
0.04 |
0.03 |
0.00 |
-0.01 |
-0.01 |
0.01 |
0.01 |
0.00 |
-0.03 |
0.00 |
| Leverage Ratio |
|
1.65 |
1.60 |
1.56 |
1.52 |
1.51 |
1.49 |
1.47 |
1.43 |
1.43 |
1.41 |
1.41 |
| Compound Leverage Factor |
|
1.65 |
1.60 |
1.64 |
1.52 |
1.52 |
1.49 |
1.47 |
1.44 |
1.43 |
1.41 |
1.41 |
| Debt to Total Capital |
|
16.52% |
15.89% |
15.39% |
12.82% |
12.31% |
11.78% |
11.67% |
11.43% |
11.23% |
11.16% |
12.32% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
16.52% |
15.89% |
15.39% |
12.82% |
12.31% |
11.78% |
11.67% |
11.43% |
11.23% |
11.16% |
12.32% |
| 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 |
|
83.48% |
84.11% |
84.61% |
87.18% |
87.69% |
88.22% |
88.33% |
88.57% |
88.77% |
88.84% |
87.68% |
| Debt to EBITDA |
|
0.54 |
0.56 |
0.54 |
0.44 |
0.43 |
0.40 |
0.42 |
0.44 |
0.46 |
0.54 |
0.65 |
| Net Debt to EBITDA |
|
-0.02 |
-0.02 |
0.00 |
0.00 |
-0.01 |
-0.06 |
0.03 |
0.05 |
-0.01 |
-0.18 |
-0.07 |
| Long-Term Debt to EBITDA |
|
0.54 |
0.56 |
0.54 |
0.44 |
0.43 |
0.40 |
0.42 |
0.44 |
0.46 |
0.54 |
0.65 |
| Debt to NOPAT |
|
0.72 |
0.76 |
0.73 |
0.60 |
0.58 |
0.54 |
0.56 |
0.60 |
0.62 |
0.71 |
0.86 |
| Net Debt to NOPAT |
|
-0.03 |
-0.02 |
-0.01 |
0.00 |
-0.02 |
-0.08 |
0.04 |
0.06 |
-0.01 |
-0.24 |
-0.09 |
| Long-Term Debt to NOPAT |
|
0.72 |
0.76 |
0.73 |
0.60 |
0.58 |
0.54 |
0.56 |
0.60 |
0.62 |
0.71 |
0.86 |
| Altman Z-Score |
|
3.78 |
4.98 |
4.70 |
4.66 |
5.32 |
5.36 |
4.46 |
4.48 |
5.04 |
5.35 |
4.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.33 |
6.02 |
5.45 |
5.52 |
5.34 |
6.69 |
5.83 |
5.01 |
4.95 |
6.09 |
5.11 |
| Quick Ratio |
|
0.73 |
0.80 |
0.68 |
0.56 |
0.53 |
0.75 |
0.51 |
0.43 |
0.48 |
0.81 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
772 |
96 |
-293 |
-610 |
-899 |
-647 |
-1,164 |
-923 |
-688 |
7.52 |
7.69 |
| Operating Cash Flow to CapEx |
|
2,035.85% |
1,170.53% |
995.96% |
1,336.31% |
1,176.63% |
2,318.67% |
453.38% |
832.58% |
2,488.31% |
2,462.48% |
629.04% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-4,583.72 |
-3,863.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
3,746.67 |
2,642.26 |
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 |
3,370.48 |
2,444.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.13 |
1.04 |
1.05 |
1.06 |
1.06 |
1.07 |
1.06 |
1.04 |
1.01 |
0.98 |
0.95 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
1.01 |
0.96 |
0.97 |
0.99 |
0.99 |
1.02 |
1.00 |
0.98 |
0.97 |
0.98 |
0.93 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
20.28 |
18.83 |
21.42 |
19.52 |
18.89 |
18.56 |
19.96 |
18.39 |
17.57 |
17.22 |
17.90 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
360.89 |
378.28 |
377.90 |
370.27 |
368.36 |
357.09 |
364.54 |
371.42 |
376.44 |
373.80 |
390.63 |
| Days Payable Outstanding (DPO) |
|
18.00 |
19.39 |
17.04 |
18.70 |
19.32 |
19.66 |
18.28 |
19.84 |
20.77 |
21.20 |
20.39 |
| Cash Conversion Cycle (CCC) |
|
342.89 |
358.89 |
360.86 |
351.57 |
349.04 |
337.42 |
346.26 |
351.58 |
355.67 |
352.60 |
370.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,932 |
10,329 |
10,749 |
11,217 |
11,520 |
11,871 |
12,430 |
12,749 |
12,791 |
12,440 |
12,763 |
| Invested Capital Turnover |
|
1.68 |
1.60 |
1.60 |
1.60 |
1.61 |
1.62 |
1.54 |
1.48 |
1.45 |
1.42 |
1.34 |
| Increase / (Decrease) in Invested Capital |
|
-147 |
611 |
915 |
1,408 |
1,588 |
1,542 |
1,681 |
1,532 |
1,271 |
569 |
333 |
| Enterprise Value (EV) |
|
16,058 |
22,049 |
25,946 |
23,153 |
29,741 |
22,083 |
20,942 |
21,311 |
26,034 |
22,311 |
22,429 |
| Market Capitalization |
|
16,138 |
22,103 |
25,960 |
23,159 |
29,786 |
22,333 |
20,813 |
21,137 |
26,069 |
22,856 |
22,620 |
| Book Value per Share |
|
$45.63 |
$48.16 |
$50.80 |
$53.36 |
$55.72 |
$59.11 |
$60.76 |
$62.74 |
$65.01 |
$66.62 |
$67.35 |
| Tangible Book Value per Share |
|
$45.04 |
$47.58 |
$50.22 |
$52.78 |
$55.16 |
$58.55 |
$60.20 |
$62.19 |
$64.46 |
$66.28 |
$67.02 |
| Total Capital |
|
11,994 |
12,345 |
12,719 |
12,873 |
13,188 |
13,741 |
13,927 |
14,198 |
14,449 |
14,617 |
14,775 |
| Total Debt |
|
1,981 |
1,962 |
1,957 |
1,650 |
1,624 |
1,619 |
1,626 |
1,623 |
1,623 |
1,631 |
1,821 |
| Total Long-Term Debt |
|
1,981 |
1,962 |
1,957 |
1,650 |
1,624 |
1,619 |
1,626 |
1,623 |
1,623 |
1,631 |
1,821 |
| Net Debt |
|
-81 |
-54 |
-13 |
-6.03 |
-44 |
-251 |
129 |
174 |
-35 |
-545 |
-191 |
| Capital Expenditures (CapEx) |
|
22 |
25 |
24 |
31 |
39 |
24 |
30 |
35 |
27 |
31 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9,057 |
9,531 |
9,563 |
9,831 |
10,022 |
10,526 |
10,518 |
10,325 |
10,355 |
10,474 |
10,335 |
| Debt-free Net Working Capital (DFNWC) |
|
10,957 |
11,380 |
11,329 |
11,277 |
11,477 |
12,179 |
11,794 |
11,592 |
11,834 |
12,483 |
12,178 |
| Net Working Capital (NWC) |
|
10,957 |
11,380 |
11,329 |
11,277 |
11,477 |
12,179 |
11,794 |
11,592 |
11,834 |
12,483 |
12,178 |
| Net Nonoperating Expense (NNE) |
|
-14 |
-4.19 |
-42 |
-12 |
-9.40 |
-18 |
-5.27 |
0.45 |
-3.19 |
75 |
-5.89 |
| Net Nonoperating Obligations (NNO) |
|
-81 |
-54 |
-13 |
-6.03 |
-44 |
-251 |
129 |
174 |
-35 |
-545 |
-191 |
| Total Depreciation and Amortization (D&A) |
|
21 |
21 |
21 |
22 |
22 |
24 |
25 |
25 |
26 |
37 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
53.76% |
59.34% |
58.19% |
58.36% |
57.87% |
58.65% |
58.79% |
58.35% |
58.76% |
60.50% |
61.42% |
| Debt-free Net Working Capital to Revenue |
|
65.04% |
70.85% |
68.93% |
66.94% |
66.27% |
67.86% |
65.92% |
65.51% |
67.15% |
72.11% |
72.37% |
| Net Working Capital to Revenue |
|
65.04% |
70.85% |
68.93% |
66.94% |
66.27% |
67.86% |
65.92% |
65.51% |
67.15% |
72.11% |
72.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.92 |
$3.29 |
$3.13 |
$3.86 |
$3.38 |
$4.45 |
$2.59 |
$3.05 |
$2.98 |
$2.59 |
$1.81 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
218.29M |
219.96M |
211.84M |
209.55M |
206.77M |
208.11M |
202.06M |
199.24M |
196.54M |
197.97M |
192.09M |
| Adjusted Diluted Earnings per Share |
|
$2.90 |
$3.26 |
$3.10 |
$3.83 |
$3.35 |
$4.41 |
$2.57 |
$3.03 |
$2.96 |
$2.56 |
$1.79 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
219.68M |
221.16M |
213.55M |
211.20M |
208.46M |
209.83M |
203.66M |
200.68M |
198.14M |
199.54M |
193.40M |
| 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 |
|
219.68M |
212.11M |
210.34M |
207.52M |
205.08M |
202.46M |
200.43M |
197.30M |
194.92M |
192.33M |
190.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
625 |
707 |
621 |
797 |
689 |
895 |
518 |
609 |
583 |
576 |
341 |
| Normalized NOPAT Margin |
|
15.62% |
16.46% |
15.73% |
17.33% |
15.38% |
18.18% |
13.30% |
13.83% |
13.23% |
12.50% |
10.01% |
| Pre Tax Income Margin |
|
21.16% |
22.05% |
22.00% |
22.79% |
20.24% |
24.03% |
17.50% |
18.33% |
17.43% |
14.21% |
13.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
12,980.33 |
6,621.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
9,708.05 |
5,045.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
12,604.14 |
6,423.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
9,331.86 |
4,847.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.13% |
5.47% |
5.44% |
5.49% |
5.60% |
5.44% |
5.81% |
6.30% |
6.65% |
7.96% |
8.95% |
| Augmented Payout Ratio |
|
33.97% |
43.90% |
45.54% |
46.60% |
46.56% |
44.36% |
48.42% |
51.52% |
53.03% |
62.05% |
68.09% |