| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
452,806,418.00 |
452,855,589.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
452,806,418.00 |
452,855,589.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.31 |
1.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.22% |
1.67% |
-3.12% |
2.74% |
1.06% |
-3.15% |
-2.78% |
-0.94% |
-1.55% |
- |
6.70% |
| EBITDA Growth |
|
20.77% |
40.36% |
1.24% |
26.48% |
-5.52% |
-13.73% |
11.85% |
-12.22% |
-10.41% |
- |
-14.09% |
| EBIT Growth |
|
29.79% |
61.52% |
-1.92% |
36.44% |
-10.88% |
-20.97% |
13.06% |
-19.40% |
-18.56% |
- |
-23.23% |
| NOPAT Growth |
|
29.35% |
48.25% |
-4.42% |
35.29% |
-11.70% |
-20.25% |
10.18% |
-19.85% |
-16.83% |
- |
-22.23% |
| Net Income Growth |
|
36.38% |
57.76% |
-0.84% |
42.75% |
-12.05% |
-20.19% |
9.98% |
-21.56% |
-19.32% |
- |
-24.61% |
| EPS Growth |
|
36.36% |
58.20% |
-0.98% |
42.78% |
-11.90% |
-19.40% |
11.82% |
-20.23% |
-18.38% |
- |
-24.67% |
| Operating Cash Flow Growth |
|
222.87% |
-5.11% |
-12.96% |
4.92% |
-61.79% |
0.00% |
-75.02% |
-6.93% |
52.50% |
- |
160.36% |
| Free Cash Flow Firm Growth |
|
119.31% |
-61.31% |
188.02% |
260.83% |
-49.63% |
5.62% |
-107.99% |
-120.69% |
-179.92% |
- |
224.41% |
| Invested Capital Growth |
|
0.34% |
2.08% |
-0.59% |
-0.68% |
1.65% |
0.70% |
4.54% |
4.99% |
4.22% |
- |
2.70% |
| Revenue Q/Q Growth |
|
2.52% |
25.68% |
-23.15% |
3.75% |
0.85% |
20.44% |
-22.86% |
5.73% |
0.21% |
- |
-16.43% |
| EBITDA Q/Q Growth |
|
8.86% |
27.03% |
-22.08% |
17.38% |
-18.68% |
16.00% |
1.02% |
-7.88% |
-17.01% |
- |
-11.14% |
| EBIT Q/Q Growth |
|
10.63% |
41.06% |
-30.01% |
24.91% |
-27.73% |
25.08% |
0.13% |
-10.95% |
-26.99% |
- |
-18.21% |
| NOPAT Q/Q Growth |
|
11.06% |
39.37% |
-30.60% |
25.95% |
-27.52% |
25.88% |
-4.12% |
-8.38% |
-24.79% |
- |
-22.17% |
| Net Income Q/Q Growth |
|
16.29% |
42.33% |
-31.84% |
26.54% |
-28.36% |
29.16% |
-6.07% |
-9.75% |
-26.31% |
- |
-25.26% |
| EPS Q/Q Growth |
|
16.67% |
42.38% |
-32.11% |
26.60% |
-28.02% |
30.27% |
-5.81% |
-9.69% |
-26.34% |
- |
-25.65% |
| Operating Cash Flow Q/Q Growth |
|
-9.33% |
70.06% |
-66.52% |
103.27% |
-66.98% |
345.06% |
-91.64% |
657.45% |
-45.90% |
- |
-76.73% |
| Free Cash Flow Firm Q/Q Growth |
|
205.56% |
-2.68% |
25.91% |
24.34% |
-66.94% |
104.05% |
-109.52% |
-222.05% |
-27.72% |
- |
161.73% |
| Invested Capital Q/Q Growth |
|
0.73% |
-3.51% |
2.62% |
-0.42% |
3.09% |
-4.41% |
6.54% |
0.01% |
2.34% |
- |
4.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.54% |
26.39% |
28.87% |
30.07% |
28.41% |
25.99% |
28.18% |
29.00% |
28.23% |
- |
29.01% |
| EBITDA Margin |
|
8.13% |
8.21% |
8.33% |
9.42% |
7.60% |
7.32% |
9.58% |
8.35% |
6.91% |
- |
7.72% |
| Operating Margin |
|
5.19% |
5.84% |
5.28% |
6.42% |
4.55% |
4.75% |
6.17% |
5.22% |
3.75% |
- |
4.46% |
| EBIT Margin |
|
5.28% |
5.93% |
5.40% |
6.50% |
4.66% |
4.84% |
6.28% |
5.29% |
3.85% |
- |
4.52% |
| Profit (Net Income) Margin |
|
3.82% |
4.33% |
3.84% |
4.68% |
3.33% |
3.57% |
4.34% |
3.71% |
2.73% |
- |
3.07% |
| Tax Burden Percent |
|
78.62% |
77.38% |
77.28% |
77.15% |
78.28% |
78.45% |
74.96% |
76.77% |
80.21% |
- |
75.61% |
| Interest Burden Percent |
|
92.03% |
94.35% |
92.00% |
93.35% |
91.22% |
93.98% |
92.26% |
91.30% |
88.19% |
- |
89.83% |
| Effective Tax Rate |
|
21.38% |
22.62% |
22.72% |
22.85% |
21.72% |
21.55% |
25.04% |
23.23% |
19.79% |
- |
24.40% |
| Return on Invested Capital (ROIC) |
|
16.41% |
19.12% |
16.48% |
20.21% |
14.29% |
15.40% |
18.19% |
15.76% |
11.47% |
- |
12.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.98% |
18.65% |
16.04% |
19.68% |
13.83% |
14.99% |
17.65% |
15.12% |
10.91% |
- |
12.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
20.08% |
19.77% |
17.27% |
19.52% |
13.65% |
12.49% |
15.38% |
12.11% |
9.17% |
- |
9.54% |
| Return on Equity (ROE) |
|
36.49% |
38.88% |
33.75% |
39.73% |
27.93% |
27.90% |
33.57% |
27.87% |
20.64% |
- |
22.40% |
| Cash Return on Invested Capital (CROIC) |
|
14.68% |
15.49% |
17.30% |
18.70% |
15.59% |
16.11% |
12.01% |
10.68% |
10.45% |
- |
10.71% |
| Operating Return on Assets (OROA) |
|
10.10% |
11.72% |
10.74% |
12.78% |
8.74% |
9.12% |
11.95% |
9.82% |
6.85% |
- |
8.42% |
| Return on Assets (ROA) |
|
7.31% |
8.56% |
7.63% |
9.20% |
6.24% |
6.72% |
8.27% |
6.88% |
4.84% |
- |
5.72% |
| Return on Common Equity (ROCE) |
|
36.49% |
38.88% |
33.75% |
39.73% |
27.93% |
27.90% |
33.57% |
27.87% |
20.64% |
- |
22.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.02% |
0.00% |
29.84% |
31.10% |
30.16% |
0.00% |
28.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,035 |
1,443 |
1,002 |
1,261 |
914 |
1,151 |
1,103 |
1,011 |
760 |
1,103 |
858 |
| NOPAT Margin |
|
4.08% |
4.52% |
4.08% |
4.96% |
3.56% |
3.72% |
4.63% |
4.01% |
3.01% |
- |
3.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.44% |
0.47% |
0.43% |
0.53% |
0.45% |
0.41% |
0.54% |
0.64% |
0.57% |
- |
0.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.90% |
- |
- |
- |
3.76% |
3.63% |
3.17% |
2.38% |
3.38% |
2.70% |
| Cost of Revenue to Revenue |
|
71.46% |
73.61% |
71.13% |
69.93% |
71.59% |
74.01% |
71.82% |
71.00% |
71.77% |
- |
70.99% |
| SG&A Expenses to Revenue |
|
20.93% |
18.60% |
21.07% |
21.19% |
21.37% |
19.16% |
19.25% |
21.25% |
21.91% |
- |
21.86% |
| 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 |
|
23.36% |
20.55% |
23.59% |
23.64% |
23.86% |
21.25% |
22.00% |
23.76% |
24.48% |
- |
24.55% |
| Earnings before Interest and Taxes (EBIT) |
|
1,342 |
1,893 |
1,325 |
1,655 |
1,196 |
1,496 |
1,498 |
1,334 |
974 |
1,406 |
1,150 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,064 |
2,622 |
2,043 |
2,398 |
1,950 |
2,262 |
2,285 |
2,105 |
1,747 |
2,209 |
1,963 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.80 |
4.82 |
5.20 |
4.43 |
4.76 |
4.27 |
2.93 |
2.91 |
2.68 |
- |
3.53 |
| Price to Tangible Book Value (P/TBV) |
|
3.80 |
4.82 |
5.20 |
4.43 |
4.76 |
4.27 |
2.93 |
2.91 |
2.68 |
- |
3.53 |
| Price to Revenue (P/Rev) |
|
0.45 |
0.60 |
0.67 |
0.60 |
0.64 |
0.59 |
0.41 |
0.42 |
0.40 |
- |
0.54 |
| Price to Earnings (P/E) |
|
13.10 |
15.63 |
17.41 |
14.24 |
15.79 |
15.32 |
10.48 |
11.42 |
11.06 |
- |
16.76 |
| Dividend Yield |
|
5.26% |
3.11% |
2.81% |
3.19% |
2.95% |
3.25% |
4.63% |
4.54% |
6.14% |
- |
3.56% |
| Earnings Yield |
|
7.63% |
6.40% |
5.74% |
7.02% |
6.33% |
6.53% |
9.54% |
8.76% |
9.04% |
- |
5.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.32 |
3.00 |
3.20 |
2.89 |
3.02 |
2.86 |
2.05 |
2.07 |
1.93 |
- |
2.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.58 |
0.72 |
0.79 |
0.71 |
0.76 |
0.69 |
0.53 |
0.54 |
0.52 |
- |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.86 |
8.94 |
9.79 |
8.29 |
9.05 |
8.53 |
6.35 |
6.62 |
6.46 |
- |
8.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.14 |
13.26 |
14.62 |
12.18 |
13.44 |
13.02 |
9.66 |
10.31 |
10.24 |
- |
14.33 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.46 |
17.25 |
19.13 |
15.96 |
17.65 |
17.06 |
12.74 |
13.63 |
13.49 |
- |
18.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.01 |
8.92 |
9.98 |
8.84 |
11.07 |
10.02 |
8.63 |
8.92 |
8.01 |
- |
9.95 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.82 |
19.54 |
18.47 |
15.38 |
19.50 |
17.80 |
17.45 |
19.84 |
18.82 |
- |
23.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.28 |
1.19 |
1.16 |
1.06 |
1.10 |
1.09 |
1.04 |
1.07 |
1.06 |
- |
0.94 |
| Long-Term Debt to Equity |
|
1.19 |
1.11 |
0.97 |
0.95 |
0.99 |
0.98 |
0.96 |
0.99 |
0.99 |
- |
0.87 |
| Financial Leverage |
|
1.26 |
1.06 |
1.08 |
0.99 |
0.99 |
0.83 |
0.87 |
0.80 |
0.84 |
- |
0.78 |
| Leverage Ratio |
|
4.75 |
4.41 |
4.22 |
4.13 |
4.25 |
4.03 |
3.87 |
3.81 |
3.95 |
- |
3.64 |
| Compound Leverage Factor |
|
4.37 |
4.16 |
3.88 |
3.86 |
3.88 |
3.78 |
3.57 |
3.48 |
3.49 |
- |
3.27 |
| Debt to Total Capital |
|
56.11% |
54.42% |
53.78% |
51.46% |
52.45% |
52.08% |
50.86% |
51.63% |
51.56% |
- |
48.46% |
| Short-Term Debt to Total Capital |
|
3.90% |
3.79% |
8.73% |
5.52% |
5.37% |
5.35% |
3.74% |
3.56% |
3.54% |
- |
3.56% |
| Long-Term Debt to Total Capital |
|
52.20% |
50.63% |
45.05% |
45.94% |
47.08% |
46.74% |
47.12% |
48.06% |
48.02% |
- |
44.90% |
| 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 |
|
43.89% |
45.58% |
46.22% |
48.54% |
47.55% |
47.92% |
49.14% |
48.38% |
48.44% |
- |
51.54% |
| Debt to EBITDA |
|
2.04 |
1.86 |
1.87 |
1.68 |
1.77 |
1.84 |
1.74 |
1.91 |
1.96 |
- |
1.92 |
| Net Debt to EBITDA |
|
1.80 |
1.42 |
1.45 |
1.29 |
1.39 |
1.29 |
1.42 |
1.41 |
1.51 |
- |
1.48 |
| Long-Term Debt to EBITDA |
|
1.90 |
1.74 |
1.56 |
1.50 |
1.59 |
1.65 |
1.61 |
1.78 |
1.83 |
- |
1.78 |
| Debt to NOPAT |
|
4.01 |
3.60 |
3.65 |
3.23 |
3.46 |
3.68 |
3.49 |
3.94 |
4.10 |
- |
4.13 |
| Net Debt to NOPAT |
|
3.53 |
2.74 |
2.83 |
2.49 |
2.72 |
2.58 |
2.84 |
2.90 |
3.15 |
- |
3.18 |
| Long-Term Debt to NOPAT |
|
3.73 |
3.35 |
3.06 |
2.88 |
3.11 |
3.30 |
3.24 |
3.67 |
3.82 |
- |
3.83 |
| Altman Z-Score |
|
2.73 |
3.12 |
3.19 |
3.09 |
3.01 |
2.97 |
2.79 |
2.74 |
2.56 |
- |
2.94 |
| 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 |
|
0.87 |
0.91 |
0.86 |
0.90 |
0.94 |
0.94 |
0.94 |
0.99 |
0.97 |
- |
0.93 |
| Quick Ratio |
|
0.09 |
0.20 |
0.18 |
0.18 |
0.16 |
0.23 |
0.15 |
0.23 |
0.18 |
- |
0.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
945 |
920 |
1,159 |
1,440 |
476 |
972 |
-93 |
-298 |
-381 |
-186 |
115 |
| Operating Cash Flow to CapEx |
|
174.39% |
385.13% |
163.60% |
350.78% |
112.82% |
356.72% |
34.81% |
193.95% |
115.24% |
- |
69.18% |
| Free Cash Flow to Firm to Interest Expense |
|
8.84 |
8.60 |
10.93 |
13.09 |
4.54 |
10.80 |
-0.80 |
-2.57 |
-3.31 |
- |
0.98 |
| Operating Cash Flow to Interest Expense |
|
18.07 |
30.74 |
10.39 |
20.35 |
7.04 |
36.54 |
2.37 |
17.96 |
9.80 |
- |
6.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.71 |
22.76 |
4.04 |
14.55 |
0.80 |
26.30 |
-4.44 |
8.70 |
1.30 |
- |
-2.73 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.91 |
1.98 |
1.99 |
1.97 |
1.87 |
1.88 |
1.90 |
1.86 |
1.78 |
- |
1.86 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
4.92 |
6.13 |
6.31 |
6.07 |
5.15 |
6.21 |
6.15 |
5.98 |
5.05 |
- |
6.03 |
| Fixed Asset Turnover |
|
3.34 |
3.33 |
3.26 |
3.25 |
3.25 |
3.22 |
3.19 |
3.17 |
3.16 |
- |
3.16 |
| Accounts Payable Turnover |
|
5.27 |
6.08 |
6.54 |
6.18 |
5.37 |
6.08 |
6.51 |
6.19 |
5.39 |
- |
6.37 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
74.25 |
59.53 |
57.85 |
60.09 |
70.83 |
58.75 |
59.38 |
61.01 |
72.21 |
- |
60.56 |
| Days Payable Outstanding (DPO) |
|
69.31 |
59.99 |
55.83 |
59.11 |
68.02 |
60.00 |
56.04 |
58.92 |
67.77 |
- |
57.32 |
| Cash Conversion Cycle (CCC) |
|
4.94 |
-0.47 |
2.02 |
0.99 |
2.81 |
-1.25 |
3.34 |
2.09 |
4.44 |
- |
3.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26,599 |
25,665 |
26,337 |
26,226 |
27,037 |
25,844 |
27,533 |
27,535 |
28,178 |
27,133 |
28,276 |
| Invested Capital Turnover |
|
4.03 |
4.23 |
4.04 |
4.08 |
4.01 |
4.14 |
3.93 |
3.93 |
3.81 |
- |
3.81 |
| Increase / (Decrease) in Invested Capital |
|
90 |
523 |
-157 |
-179 |
438 |
179 |
1,196 |
1,309 |
1,141 |
1,289 |
743 |
| Enterprise Value (EV) |
|
61,664 |
76,913 |
84,401 |
75,683 |
81,537 |
73,836 |
56,444 |
56,961 |
54,284 |
- |
69,703 |
| Market Capitalization |
|
47,579 |
64,680 |
71,904 |
63,886 |
68,989 |
62,658 |
43,858 |
44,846 |
41,607 |
- |
57,822 |
| Book Value per Share |
|
$27.11 |
$29.09 |
$29.98 |
$31.19 |
$31.45 |
$32.01 |
$32.81 |
$33.94 |
$34.11 |
$35.70 |
$36.20 |
| Tangible Book Value per Share |
|
$27.11 |
$29.09 |
$29.98 |
$31.19 |
$31.45 |
$32.01 |
$32.81 |
$33.94 |
$34.11 |
$35.70 |
$36.20 |
| Total Capital |
|
28,509 |
29,470 |
29,941 |
29,723 |
30,470 |
30,606 |
30,420 |
31,876 |
32,000 |
32,621 |
31,810 |
| Total Debt |
|
15,995 |
16,038 |
16,101 |
15,294 |
15,981 |
15,940 |
15,473 |
16,456 |
16,499 |
16,456 |
15,415 |
| Total Long-Term Debt |
|
14,883 |
14,922 |
13,487 |
13,654 |
14,346 |
14,304 |
14,334 |
15,320 |
15,366 |
14,326 |
14,282 |
| Net Debt |
|
14,085 |
12,233 |
12,497 |
11,797 |
12,548 |
11,178 |
12,586 |
12,115 |
12,677 |
10,968 |
11,881 |
| Capital Expenditures (CapEx) |
|
1,109 |
854 |
673 |
638 |
655 |
922 |
790 |
1,074 |
978 |
885 |
1,035 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,701 |
-4,495 |
-3,771 |
-3,923 |
-3,036 |
-4,471 |
-2,980 |
-3,394 |
-3,229 |
-4,583 |
-3,720 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,791 |
-690 |
-167 |
-426 |
397 |
291 |
-93 |
947 |
593 |
905 |
-186 |
| Net Working Capital (NWC) |
|
-2,903 |
-1,806 |
-2,781 |
-2,066 |
-1,238 |
-1,345 |
-1,232 |
-189 |
-540 |
-1,225 |
-1,319 |
| Net Nonoperating Expense (NNE) |
|
64 |
61 |
60 |
69 |
60 |
48 |
67 |
76 |
71 |
58 |
77 |
| Net Nonoperating Obligations (NNO) |
|
14,085 |
12,233 |
12,497 |
11,797 |
12,548 |
11,178 |
12,586 |
12,115 |
12,677 |
10,968 |
11,881 |
| Total Depreciation and Amortization (D&A) |
|
722 |
729 |
718 |
743 |
754 |
766 |
787 |
771 |
773 |
803 |
813 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.46% |
-4.18% |
-3.54% |
-3.66% |
-2.82% |
-4.20% |
-2.81% |
-3.21% |
-3.07% |
- |
-3.50% |
| Debt-free Net Working Capital to Revenue |
|
-1.68% |
-0.64% |
-0.16% |
-0.40% |
0.37% |
0.27% |
-0.09% |
0.90% |
0.56% |
- |
-0.17% |
| Net Working Capital to Revenue |
|
-2.72% |
-1.68% |
-2.61% |
-1.93% |
-1.15% |
-1.26% |
-1.16% |
-0.18% |
-0.51% |
- |
-1.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.10 |
$2.99 |
$2.04 |
$2.58 |
$1.86 |
$2.41 |
$2.28 |
$2.06 |
$1.52 |
$2.30 |
$1.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
461.60M |
461.50M |
462.20M |
462.50M |
460.10M |
460.40M |
455M |
454.60M |
453.70M |
454.10M |
453.80M |
| Adjusted Diluted Earnings per Share |
|
$2.10 |
$2.99 |
$2.03 |
$2.57 |
$1.85 |
$2.41 |
$2.27 |
$2.05 |
$1.51 |
$2.30 |
$1.71 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
462.60M |
462.80M |
463.90M |
463.50M |
461.50M |
461.80M |
456.50M |
455.60M |
455.10M |
455.60M |
455.80M |
| 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 |
|
461.66M |
461.69M |
462.64M |
460.67M |
458.21M |
455.58M |
454.37M |
454.40M |
452.81M |
452.86M |
454.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,035 |
1,443 |
1,002 |
1,261 |
914 |
1,151 |
1,103 |
1,011 |
760 |
1,103 |
858 |
| Normalized NOPAT Margin |
|
4.08% |
4.52% |
4.08% |
4.96% |
3.56% |
3.72% |
4.63% |
4.01% |
3.01% |
- |
3.37% |
| Pre Tax Income Margin |
|
4.86% |
5.60% |
4.97% |
6.07% |
4.25% |
4.55% |
5.79% |
4.83% |
3.40% |
- |
4.06% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.54 |
17.69 |
12.50 |
15.05 |
11.39 |
16.62 |
12.91 |
11.50 |
8.47 |
- |
9.83 |
| NOPAT to Interest Expense |
|
9.68 |
13.49 |
9.45 |
11.47 |
8.71 |
12.79 |
9.51 |
8.72 |
6.61 |
- |
7.33 |
| EBIT Less CapEx to Interest Expense |
|
2.18 |
9.71 |
6.15 |
9.25 |
5.15 |
6.38 |
6.10 |
2.24 |
-0.03 |
- |
0.98 |
| NOPAT Less CapEx to Interest Expense |
|
-0.69 |
5.51 |
3.10 |
5.67 |
2.47 |
2.54 |
2.70 |
-0.54 |
-1.89 |
- |
-1.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
55.07% |
48.60% |
48.96% |
45.29% |
46.70% |
50.01% |
48.94% |
52.14% |
54.48% |
- |
59.68% |
| Augmented Payout Ratio |
|
55.07% |
48.60% |
48.96% |
48.74% |
58.28% |
74.63% |
78.97% |
80.40% |
78.63% |
- |
64.26% |