| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,556,679,579.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,556,679,579.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.81% |
362.77% |
9.65% |
5.59% |
8.42% |
7.28% |
5.78% |
7.10% |
9.42% |
6.76% |
9.09% |
| EBITDA Growth |
|
14.22% |
4.71% |
12.93% |
35.44% |
9.13% |
-56.79% |
18.10% |
8.15% |
14.91% |
176.71% |
9.87% |
| EBIT Growth |
|
13.54% |
-1.50% |
11.85% |
33.98% |
8.24% |
-67.81% |
16.57% |
7.90% |
16.76% |
262.89% |
10.36% |
| NOPAT Growth |
|
-2.79% |
1.84% |
1.41% |
36.14% |
27.83% |
-9.85% |
23.70% |
14.32% |
20.55% |
15.95% |
11.99% |
| Net Income Growth |
|
-2.30% |
-7.26% |
6.85% |
50.30% |
48.09% |
-121.01% |
26.31% |
24.53% |
12.38% |
562.96% |
-8.99% |
| EPS Growth |
|
-1.49% |
-8.44% |
7.81% |
52.48% |
49.24% |
-126.24% |
24.64% |
26.62% |
13.20% |
467.57% |
-9.30% |
| Operating Cash Flow Growth |
|
11.31% |
6.76% |
125.24% |
34.57% |
-2.14% |
21.20% |
-245.23% |
-26.34% |
33.51% |
17.67% |
-14.00% |
| Free Cash Flow Firm Growth |
|
-700.67% |
107.36% |
113.07% |
115.49% |
117.62% |
214.75% |
0.37% |
-86.25% |
-72.21% |
-143.81% |
-120.39% |
| Invested Capital Growth |
|
178.00% |
4.34% |
-0.43% |
-0.64% |
-1.75% |
-4.43% |
1.10% |
7.81% |
7.41% |
13.78% |
10.39% |
| Revenue Q/Q Growth |
|
1.94% |
-1.03% |
-2.81% |
7.68% |
4.68% |
-2.07% |
-4.17% |
9.02% |
6.95% |
-4.45% |
-2.08% |
| EBITDA Q/Q Growth |
|
32.51% |
-14.30% |
32.23% |
14.07% |
6.76% |
-66.06% |
185.76% |
4.46% |
13.43% |
-18.28% |
13.46% |
| EBIT Q/Q Growth |
|
31.33% |
-14.34% |
5.21% |
13.20% |
6.09% |
-74.53% |
281.01% |
4.78% |
14.81% |
-20.83% |
15.87% |
| NOPAT Q/Q Growth |
|
16.50% |
12.66% |
-9.59% |
14.73% |
9.39% |
-20.54% |
24.05% |
6.03% |
15.35% |
-23.57% |
19.81% |
| Net Income Q/Q Growth |
|
29.07% |
6.54% |
-2.90% |
12.56% |
27.18% |
-115.12% |
683.74% |
10.96% |
14.77% |
-37.72% |
14.76% |
| EPS Q/Q Growth |
|
30.69% |
6.82% |
-2.13% |
11.59% |
27.92% |
-118.78% |
564.86% |
13.37% |
14.36% |
-39.01% |
14.71% |
| Operating Cash Flow Q/Q Growth |
|
-0.78% |
-3.31% |
-92.70% |
1,821.99% |
-27.85% |
19.75% |
-108.75% |
1,074.86% |
30.77% |
5.54% |
-108.47% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.46% |
106.00% |
106.38% |
16.52% |
22.20% |
7.11% |
-34.19% |
-84.04% |
147.06% |
-268.84% |
69.37% |
| Invested Capital Q/Q Growth |
|
1.94% |
-5.32% |
7.57% |
-4.31% |
0.81% |
-7.90% |
13.79% |
2.05% |
0.43% |
-2.44% |
10.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
65.38% |
61.73% |
63.66% |
64.67% |
66.04% |
64.73% |
67.32% |
67.66% |
67.85% |
65.64% |
68.06% |
| EBITDA Margin |
|
41.47% |
35.91% |
38.63% |
40.93% |
41.74% |
14.47% |
43.14% |
41.33% |
43.84% |
37.49% |
43.45% |
| Operating Margin |
|
36.87% |
31.93% |
34.63% |
36.38% |
36.87% |
33.58% |
38.10% |
36.61% |
39.31% |
32.55% |
38.37% |
| EBIT Margin |
|
36.78% |
31.83% |
34.46% |
36.23% |
36.72% |
9.55% |
37.97% |
36.50% |
39.18% |
32.46% |
38.42% |
| Profit (Net Income) Margin |
|
23.75% |
25.57% |
25.54% |
26.70% |
32.44% |
-5.01% |
30.50% |
31.05% |
33.31% |
21.71% |
25.45% |
| Tax Burden Percent |
|
70.01% |
88.72% |
82.24% |
81.52% |
93.19% |
-16.66% |
86.20% |
91.94% |
89.90% |
71.52% |
70.53% |
| Interest Burden Percent |
|
92.24% |
90.52% |
90.13% |
90.41% |
94.81% |
314.67% |
93.18% |
92.52% |
94.59% |
93.52% |
93.92% |
| Effective Tax Rate |
|
33.25% |
12.27% |
24.75% |
23.67% |
21.30% |
29.89% |
20.02% |
19.04% |
18.69% |
21.46% |
18.46% |
| Return on Invested Capital (ROIC) |
|
23.91% |
30.95% |
26.72% |
30.14% |
31.72% |
28.04% |
33.26% |
33.29% |
36.53% |
31.29% |
34.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.66% |
30.39% |
26.62% |
29.90% |
32.54% |
21.36% |
33.27% |
33.61% |
36.87% |
30.34% |
33.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-96.77% |
-153.21% |
-146.12% |
-156.15% |
-176.19% |
-91.68% |
-167.06% |
-163.82% |
-191.40% |
-142.96% |
-187.60% |
| Return on Equity (ROE) |
|
-72.86% |
-122.26% |
-119.39% |
-126.01% |
-144.47% |
-63.63% |
-133.80% |
-130.54% |
-154.87% |
-111.67% |
-152.70% |
| Cash Return on Invested Capital (CROIC) |
|
-55.92% |
23.93% |
26.11% |
29.53% |
32.12% |
36.26% |
29.14% |
24.14% |
26.01% |
23.11% |
23.18% |
| Operating Return on Assets (OROA) |
|
16.10% |
17.64% |
19.45% |
20.69% |
21.05% |
5.69% |
22.36% |
21.23% |
23.39% |
20.15% |
23.79% |
| Return on Assets (ROA) |
|
10.40% |
14.16% |
14.42% |
15.25% |
18.60% |
-2.98% |
17.96% |
18.06% |
19.89% |
13.48% |
15.76% |
| Return on Common Equity (ROCE) |
|
-89.54% |
-156.59% |
-147.04% |
-154.11% |
-179.21% |
-75.69% |
-162.27% |
-157.85% |
-191.15% |
-135.67% |
-189.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-89.57% |
0.00% |
-81.60% |
-95.01% |
-106.27% |
0.00% |
-74.25% |
-72.82% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,250 |
2,534 |
2,291 |
2,629 |
2,876 |
2,285 |
2,834 |
3,005 |
3,466 |
2,649 |
3,174 |
| NOPAT Margin |
|
24.61% |
28.01% |
26.06% |
27.77% |
29.01% |
23.54% |
30.47% |
29.64% |
31.96% |
25.57% |
31.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.25% |
0.56% |
0.11% |
0.24% |
-0.81% |
6.68% |
-0.01% |
-0.33% |
-0.34% |
0.95% |
1.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.59% |
- |
- |
- |
6.38% |
6.97% |
7.25% |
8.43% |
6.49% |
7.11% |
| Cost of Revenue to Revenue |
|
34.62% |
38.27% |
36.34% |
35.33% |
33.96% |
35.27% |
32.68% |
32.34% |
32.15% |
34.36% |
31.94% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
28.51% |
29.80% |
29.03% |
28.30% |
29.17% |
31.16% |
29.21% |
31.06% |
28.54% |
33.09% |
29.69% |
| Earnings before Interest and Taxes (EBIT) |
|
3,362 |
2,880 |
3,030 |
3,430 |
3,639 |
927 |
3,532 |
3,701 |
4,249 |
3,364 |
3,898 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,791 |
3,249 |
3,397 |
3,875 |
4,137 |
1,404 |
4,012 |
4,191 |
4,754 |
3,885 |
4,408 |
| 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 |
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 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.02 |
4.00 |
3.96 |
4.32 |
5.07 |
4.94 |
6.43 |
7.26 |
6.25 |
6.14 |
6.20 |
| Price to Earnings (P/E) |
|
17.03 |
17.99 |
17.85 |
17.89 |
19.20 |
26.52 |
32.48 |
34.44 |
28.99 |
22.00 |
23.20 |
| Dividend Yield |
|
5.81% |
5.68% |
5.64% |
5.13% |
0.00% |
3.34% |
2.56% |
2.96% |
3.36% |
3.52% |
3.48% |
| Earnings Yield |
|
5.87% |
5.56% |
5.60% |
5.59% |
5.21% |
3.77% |
3.08% |
2.90% |
3.45% |
4.54% |
4.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.19 |
5.61 |
5.30 |
5.94 |
6.82 |
7.33 |
8.23 |
9.13 |
8.14 |
8.28 |
7.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.86 |
5.18 |
5.16 |
5.45 |
6.18 |
6.01 |
7.58 |
8.43 |
7.38 |
7.20 |
7.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.92 |
14.12 |
13.95 |
13.88 |
15.70 |
17.78 |
21.67 |
23.97 |
20.54 |
17.38 |
17.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.38 |
15.83 |
15.68 |
15.64 |
17.73 |
20.66 |
25.24 |
27.92 |
23.77 |
19.72 |
19.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.95 |
20.32 |
20.61 |
20.49 |
22.27 |
22.59 |
27.36 |
29.92 |
25.42 |
24.48 |
24.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.81 |
19.80 |
17.83 |
17.14 |
19.98 |
18.65 |
25.03 |
31.66 |
25.59 |
23.93 |
24.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
23.92 |
20.27 |
20.04 |
21.05 |
19.76 |
28.39 |
39.24 |
32.41 |
38.14 |
35.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-6.19 |
-5.07 |
-5.88 |
-6.19 |
-6.38 |
-4.63 |
-5.55 |
-5.14 |
-5.57 |
-6.08 |
-7.12 |
| Long-Term Debt to Equity |
|
-5.57 |
-4.37 |
-5.22 |
-5.62 |
-5.74 |
-4.27 |
-4.34 |
-4.24 |
-4.66 |
-5.62 |
-6.00 |
| Financial Leverage |
|
-4.09 |
-5.04 |
-5.49 |
-5.22 |
-5.42 |
-4.29 |
-5.02 |
-4.87 |
-5.19 |
-4.71 |
-5.58 |
| Leverage Ratio |
|
-6.86 |
-8.06 |
-8.16 |
-8.03 |
-8.42 |
-6.58 |
-7.46 |
-7.48 |
-8.02 |
-7.32 |
-8.26 |
| Compound Leverage Factor |
|
-6.33 |
-7.30 |
-7.35 |
-7.26 |
-7.98 |
-20.70 |
-6.95 |
-6.92 |
-7.59 |
-6.84 |
-7.76 |
| Debt to Total Capital |
|
119.26% |
124.56% |
120.47% |
119.28% |
118.58% |
127.55% |
121.96% |
124.15% |
121.86% |
119.67% |
116.35% |
| Short-Term Debt to Total Capital |
|
12.00% |
17.33% |
13.64% |
10.90% |
12.01% |
9.85% |
26.56% |
21.79% |
20.00% |
9.07% |
18.23% |
| Long-Term Debt to Total Capital |
|
107.26% |
107.23% |
106.84% |
108.37% |
106.57% |
117.70% |
95.40% |
102.37% |
101.86% |
110.60% |
98.12% |
| 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 |
|
4.32% |
4.63% |
4.17% |
4.37% |
4.77% |
5.25% |
4.86% |
4.71% |
4.70% |
4.82% |
4.43% |
| Common Equity to Total Capital |
|
-23.58% |
-29.18% |
-24.65% |
-23.65% |
-23.35% |
-32.80% |
-26.81% |
-28.87% |
-26.56% |
-24.49% |
-20.78% |
| Debt to EBITDA |
|
3.73 |
3.71 |
3.79 |
3.43 |
3.36 |
3.57 |
3.69 |
3.74 |
3.49 |
2.90 |
3.01 |
| Net Debt to EBITDA |
|
3.13 |
3.09 |
3.12 |
2.75 |
2.68 |
3.03 |
3.14 |
3.20 |
2.99 |
2.44 |
2.55 |
| Long-Term Debt to EBITDA |
|
3.35 |
3.19 |
3.36 |
3.12 |
3.02 |
3.29 |
2.89 |
3.09 |
2.92 |
2.68 |
2.54 |
| Debt to NOPAT |
|
5.34 |
5.34 |
5.60 |
5.07 |
4.76 |
4.53 |
4.66 |
4.67 |
4.32 |
4.08 |
4.23 |
| Net Debt to NOPAT |
|
4.48 |
4.45 |
4.61 |
4.06 |
3.81 |
3.85 |
3.97 |
3.99 |
3.70 |
3.44 |
3.58 |
| Long-Term Debt to NOPAT |
|
4.80 |
4.60 |
4.96 |
4.60 |
4.28 |
4.18 |
3.65 |
3.85 |
3.61 |
3.78 |
3.56 |
| Altman Z-Score |
|
2.41 |
2.42 |
2.57 |
2.72 |
2.95 |
2.92 |
3.38 |
3.53 |
3.45 |
3.39 |
3.53 |
| Noncontrolling Interest Sharing Ratio |
|
-22.91% |
-28.08% |
-23.16% |
-22.29% |
-24.05% |
-18.94% |
-21.28% |
-20.92% |
-23.42% |
-21.49% |
-24.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.89 |
0.75 |
0.94 |
0.94 |
0.89 |
0.88 |
0.79 |
0.83 |
0.85 |
0.96 |
0.98 |
| Quick Ratio |
|
0.36 |
0.28 |
0.41 |
0.44 |
0.40 |
0.39 |
0.36 |
0.36 |
0.37 |
0.42 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-19,738 |
1,183 |
2,442 |
2,846 |
3,478 |
3,725 |
2,451 |
391 |
966 |
-1,632 |
-500 |
| Operating Cash Flow to CapEx |
|
920.49% |
1,061.74% |
57.79% |
1,251.89% |
881.79% |
1,439.57% |
-86.63% |
958.43% |
1,222.47% |
1,060.59% |
-113.03% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
8.17 |
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 |
0.81 |
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 |
-0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.44 |
0.55 |
0.56 |
0.57 |
0.57 |
0.60 |
0.59 |
0.58 |
0.60 |
0.62 |
0.62 |
| Accounts Receivable Turnover |
|
4.83 |
7.69 |
7.45 |
7.20 |
7.46 |
8.36 |
7.08 |
7.10 |
7.26 |
7.75 |
6.81 |
| Inventory Turnover |
|
0.12 |
1.25 |
1.26 |
1.37 |
1.41 |
1.32 |
1.31 |
1.30 |
1.35 |
1.28 |
1.26 |
| Fixed Asset Turnover |
|
3.63 |
4.95 |
5.14 |
5.11 |
5.16 |
5.11 |
5.21 |
5.10 |
5.11 |
5.18 |
5.26 |
| Accounts Payable Turnover |
|
0.30 |
3.14 |
3.44 |
3.57 |
3.80 |
3.29 |
3.56 |
3.51 |
3.53 |
3.20 |
3.54 |
| Days Sales Outstanding (DSO) |
|
75.63 |
47.46 |
49.00 |
50.72 |
48.94 |
43.68 |
51.56 |
51.43 |
50.26 |
47.08 |
53.58 |
| Days Inventory Outstanding (DIO) |
|
2,928.02 |
292.44 |
289.23 |
267.26 |
259.39 |
276.95 |
278.40 |
279.99 |
270.69 |
285.79 |
289.28 |
| Days Payable Outstanding (DPO) |
|
1,198.36 |
116.34 |
106.19 |
102.25 |
96.16 |
110.84 |
102.47 |
103.88 |
103.31 |
114.13 |
103.19 |
| Cash Conversion Cycle (CCC) |
|
1,805.28 |
223.56 |
232.04 |
215.72 |
212.16 |
209.79 |
227.49 |
227.54 |
217.64 |
218.73 |
239.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
34,341 |
32,515 |
34,976 |
33,469 |
33,739 |
31,075 |
35,359 |
36,083 |
36,239 |
35,356 |
39,033 |
| Invested Capital Turnover |
|
0.97 |
1.10 |
1.03 |
1.09 |
1.09 |
1.19 |
1.09 |
1.12 |
1.14 |
1.22 |
1.12 |
| Increase / (Decrease) in Invested Capital |
|
21,988 |
1,351 |
-151 |
-217 |
-602 |
-1,440 |
383 |
2,614 |
2,500 |
4,281 |
3,674 |
| Enterprise Value (EV) |
|
178,222 |
182,263 |
185,478 |
198,696 |
230,067 |
227,829 |
290,941 |
329,414 |
294,970 |
292,723 |
303,380 |
| Market Capitalization |
|
136,488 |
140,564 |
142,231 |
157,523 |
188,753 |
187,124 |
246,802 |
283,488 |
250,128 |
249,685 |
257,381 |
| Book Value per Share |
|
($6.08) |
($7.23) |
($6.63) |
($6.27) |
($6.23) |
($7.56) |
($7.01) |
($7.69) |
($7.01) |
($6.42) |
($5.96) |
| Tangible Book Value per Share |
|
($22.88) |
($24.39) |
($23.30) |
($24.92) |
($24.93) |
($25.52) |
($25.15) |
($26.07) |
($25.21) |
($24.50) |
($23.68) |
| Total Capital |
|
40,009 |
38,463 |
41,824 |
41,197 |
41,509 |
35,825 |
40,653 |
41,450 |
41,098 |
40,807 |
44,648 |
| Total Debt |
|
47,715 |
47,909 |
50,387 |
49,139 |
49,222 |
45,695 |
49,579 |
51,462 |
50,082 |
48,835 |
51,948 |
| Total Long-Term Debt |
|
42,914 |
41,243 |
44,683 |
44,647 |
44,237 |
42,166 |
38,781 |
42,431 |
41,863 |
45,134 |
43,808 |
| Net Debt |
|
40,007 |
39,920 |
41,501 |
39,371 |
39,333 |
38,825 |
42,164 |
43,972 |
42,912 |
41,072 |
44,020 |
| Capital Expenditures (CapEx) |
|
371 |
311 |
417 |
370 |
379 |
278 |
404 |
356 |
365 |
444 |
353 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-570 |
-3,022 |
442 |
-1,703 |
-1,843 |
-3,432 |
464 |
109 |
128 |
-2,235 |
2,070 |
| Debt-free Net Working Capital (DFNWC) |
|
2,447 |
38 |
4,410 |
3,104 |
2,415 |
784 |
4,907 |
4,247 |
4,165 |
2,637 |
7,520 |
| Net Working Capital (NWC) |
|
-2,354 |
-6,628 |
-1,294 |
-1,388 |
-2,570 |
-2,745 |
-5,891 |
-4,784 |
-4,054 |
-1,064 |
-620 |
| Net Nonoperating Expense (NNE) |
|
79 |
221 |
45 |
101 |
-339 |
2,771 |
-2.66 |
-143 |
-147 |
399 |
592 |
| Net Nonoperating Obligations (NNO) |
|
42,047 |
41,961 |
43,539 |
41,411 |
41,452 |
40,945 |
44,285 |
46,095 |
45,223 |
43,384 |
46,333 |
| Total Depreciation and Amortization (D&A) |
|
429 |
369 |
367 |
445 |
498 |
477 |
480 |
490 |
505 |
521 |
510 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.51% |
-8.59% |
1.23% |
-4.67% |
-4.95% |
-9.06% |
1.21% |
0.28% |
0.32% |
-5.50% |
4.99% |
| Debt-free Net Working Capital to Revenue |
|
10.79% |
0.11% |
12.27% |
8.52% |
6.49% |
2.07% |
12.78% |
10.87% |
10.41% |
6.49% |
18.12% |
| Net Working Capital to Revenue |
|
-10.38% |
-18.84% |
-3.60% |
-3.81% |
-6.91% |
-7.25% |
-15.35% |
-12.25% |
-10.14% |
-2.62% |
-1.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.32 |
$1.41 |
$1.38 |
$1.54 |
$1.98 |
($0.37) |
$1.72 |
$1.95 |
$2.23 |
$1.37 |
$1.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
| Adjusted Diluted Earnings per Share |
|
$1.32 |
$1.41 |
$1.38 |
$1.54 |
$1.97 |
($0.37) |
$1.72 |
$1.95 |
$2.23 |
$1.36 |
$1.56 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
| 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 |
|
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.55B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,250 |
2,534 |
2,291 |
2,629 |
2,876 |
2,285 |
2,834 |
3,038 |
3,466 |
2,649 |
3,174 |
| Normalized NOPAT Margin |
|
24.61% |
28.01% |
26.06% |
27.77% |
29.01% |
23.54% |
30.47% |
29.96% |
31.96% |
25.57% |
31.28% |
| Pre Tax Income Margin |
|
33.92% |
28.82% |
31.06% |
32.75% |
34.81% |
30.05% |
35.38% |
33.77% |
37.06% |
30.36% |
36.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
10.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
7.66 |
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 |
8.74 |
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 |
6.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
93.67% |
96.32% |
95.27% |
87.10% |
78.76% |
109.25% |
102.25% |
95.88% |
92.57% |
72.79% |
76.04% |
| Augmented Payout Ratio |
|
93.67% |
96.32% |
95.27% |
87.10% |
78.76% |
109.25% |
102.25% |
95.88% |
92.57% |
72.79% |
76.04% |