| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
905,838,620.00 |
907,675,839.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
905,838,620.00 |
907,675,839.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.01 |
6.92 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.18% |
14.06% |
8.56% |
6.41% |
9.16% |
6.76% |
9.80% |
12.91% |
12.24% |
- |
1.96% |
| EBITDA Growth |
|
14.99% |
10.03% |
-79.66% |
-15.51% |
2.06% |
1.99% |
451.85% |
-19.26% |
-45.21% |
- |
-2.14% |
| EBIT Growth |
|
14.26% |
11.58% |
-89.55% |
-17.46% |
1.90% |
1.37% |
977.40% |
-23.17% |
-51.29% |
- |
-2.04% |
| NOPAT Growth |
|
15.71% |
16.90% |
-152,174.20% |
-2.53% |
6.94% |
4.07% |
100.08% |
-26.67% |
-52.52% |
- |
0.46% |
| Net Income Growth |
|
12.15% |
15.63% |
-121.15% |
-21.85% |
3.64% |
1.92% |
630.22% |
-19.20% |
-59.36% |
- |
0.11% |
| EPS Growth |
|
12.43% |
16.53% |
-125.71% |
-21.99% |
4.33% |
2.39% |
547.71% |
-17.62% |
-60.22% |
- |
0.73% |
| Operating Cash Flow Growth |
|
-62.79% |
-14.56% |
-92.99% |
-38.85% |
102.04% |
145.62% |
376.92% |
6.55% |
-57.37% |
- |
63.34% |
| Free Cash Flow Firm Growth |
|
-220.95% |
51.64% |
-137,206.04% |
-955.54% |
-59.83% |
-30.08% |
99.99% |
107.56% |
89.41% |
- |
1,240.37% |
| Invested Capital Growth |
|
42.68% |
16.44% |
35.51% |
47.98% |
42.59% |
16.40% |
9.11% |
2.68% |
5.90% |
- |
-5.05% |
| Revenue Q/Q Growth |
|
-0.58% |
2.24% |
5.69% |
-0.94% |
1.99% |
-0.01% |
8.70% |
1.86% |
1.38% |
- |
-1.32% |
| EBITDA Q/Q Growth |
|
5.01% |
-9.13% |
-78.74% |
316.40% |
26.84% |
-9.19% |
15.05% |
-39.08% |
-13.92% |
- |
625.53% |
| EBIT Q/Q Growth |
|
5.82% |
-9.82% |
-89.01% |
686.98% |
30.65% |
-10.29% |
16.81% |
-43.88% |
-17.17% |
- |
3,411.02% |
| NOPAT Q/Q Growth |
|
6.15% |
-4.94% |
-152,318.94% |
100.06% |
16.46% |
-7.50% |
10.01% |
-38.12% |
-24.59% |
- |
2,650.70% |
| Net Income Q/Q Growth |
|
6.74% |
-6.01% |
-121.52% |
462.08% |
41.55% |
-7.57% |
11.93% |
-44.83% |
-28.81% |
- |
2,872.94% |
| EPS Q/Q Growth |
|
7.22% |
-6.25% |
-126.15% |
396.73% |
43.39% |
-7.99% |
14.36% |
-45.40% |
-30.75% |
- |
13,700.00% |
| Operating Cash Flow Q/Q Growth |
|
-37.44% |
-175.24% |
122.03% |
489.69% |
106.72% |
-83.01% |
130.31% |
31.74% |
-17.29% |
- |
704.33% |
| Free Cash Flow Firm Q/Q Growth |
|
-559.77% |
59.31% |
-175,566.97% |
99.74% |
14.11% |
66.88% |
84.89% |
276.03% |
-220.25% |
- |
2,038.84% |
| Invested Capital Q/Q Growth |
|
3.51% |
24.26% |
9.14% |
5.42% |
-0.26% |
1.43% |
2.30% |
-0.79% |
2.86% |
- |
-2.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.32% |
23.30% |
23.05% |
88.53% |
22.84% |
-43.80% |
21.70% |
17.93% |
18.24% |
- |
22.74% |
| EBITDA Margin |
|
10.32% |
9.17% |
1.85% |
7.76% |
9.65% |
8.76% |
9.28% |
5.55% |
4.71% |
- |
8.90% |
| Operating Margin |
|
9.23% |
8.14% |
7.95% |
7.97% |
8.64% |
7.71% |
8.32% |
4.61% |
3.81% |
- |
8.05% |
| EBIT Margin |
|
9.23% |
8.14% |
0.85% |
6.73% |
8.62% |
7.73% |
8.31% |
4.58% |
3.74% |
- |
7.98% |
| Profit (Net Income) Margin |
|
6.54% |
6.01% |
-1.22% |
4.47% |
6.21% |
5.74% |
5.91% |
3.20% |
2.25% |
- |
5.80% |
| Tax Burden Percent |
|
78.50% |
82.74% |
-122,100.00% |
78.04% |
82.19% |
85.17% |
79.87% |
87.51% |
78.76% |
- |
81.39% |
| Interest Burden Percent |
|
90.22% |
89.21% |
0.12% |
85.19% |
87.64% |
87.13% |
89.04% |
79.90% |
76.30% |
- |
89.29% |
| Effective Tax Rate |
|
21.50% |
17.26% |
122,200.00% |
21.96% |
17.81% |
14.83% |
20.13% |
12.49% |
21.25% |
- |
18.61% |
| Return on Invested Capital (ROIC) |
|
45.25% |
31.99% |
-46,102.81% |
29.51% |
34.01% |
28.85% |
28.36% |
17.39% |
13.14% |
- |
30.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
47.38% |
36.77% |
-115,776.34% |
41.40% |
39.30% |
37.53% |
44.73% |
41.88% |
28.29% |
- |
41.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-16.50% |
-5.70% |
17,158.41% |
-6.28% |
-6.74% |
-3.59% |
-2.19% |
-1.57% |
-1.52% |
- |
-2.94% |
| Return on Equity (ROE) |
|
28.75% |
26.29% |
-28,944.40% |
23.24% |
27.28% |
25.26% |
26.17% |
15.82% |
11.62% |
- |
27.19% |
| Cash Return on Invested Capital (CROIC) |
|
7.87% |
17.68% |
-0.27% |
-9.60% |
-5.68% |
11.75% |
19.65% |
23.37% |
16.19% |
- |
22.15% |
| Operating Return on Assets (OROA) |
|
12.66% |
11.65% |
1.13% |
9.16% |
11.68% |
10.82% |
11.47% |
6.51% |
5.30% |
- |
11.53% |
| Return on Assets (ROA) |
|
8.96% |
8.60% |
-1.64% |
6.09% |
8.41% |
8.03% |
8.16% |
4.55% |
3.18% |
- |
8.38% |
| Return on Common Equity (ROCE) |
|
25.86% |
23.63% |
-25,928.65% |
20.85% |
24.61% |
22.74% |
23.54% |
14.27% |
10.51% |
- |
24.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.48% |
0.00% |
18.63% |
16.69% |
16.01% |
0.00% |
24.13% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6,693 |
6,362 |
-9,683,751 |
6,146 |
7,157 |
6,620 |
7,283 |
4,507 |
3,398 |
266 |
7,317 |
| NOPAT Margin |
|
7.25% |
6.74% |
-9,703.55% |
6.22% |
7.10% |
6.57% |
6.65% |
4.04% |
3.00% |
- |
6.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.12% |
-4.78% |
69,673.53% |
-11.89% |
-5.29% |
-8.68% |
-16.37% |
-24.49% |
-15.16% |
- |
-11.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.05% |
- |
- |
- |
3.78% |
4.00% |
2.51% |
1.87% |
0.15% |
4.02% |
| Cost of Revenue to Revenue |
|
74.68% |
76.70% |
76.95% |
11.47% |
77.16% |
143.80% |
78.30% |
82.07% |
81.76% |
- |
77.26% |
| SG&A Expenses to Revenue |
|
15.00% |
14.13% |
14.11% |
13.31% |
13.17% |
12.39% |
12.41% |
12.34% |
13.45% |
- |
13.78% |
| 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 |
|
16.09% |
15.16% |
15.10% |
80.56% |
14.20% |
-51.51% |
13.37% |
13.32% |
14.42% |
- |
14.70% |
| Earnings before Interest and Taxes (EBIT) |
|
8,526 |
7,689 |
845 |
6,650 |
8,688 |
7,794 |
9,104 |
5,109 |
4,232 |
254 |
8,918 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9,533 |
8,663 |
1,842 |
7,670 |
9,729 |
8,835 |
10,165 |
6,193 |
5,331 |
1,371 |
9,947 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.44 |
5.40 |
5.24 |
5.25 |
5.71 |
5.02 |
5.04 |
2.99 |
3.26 |
- |
2.51 |
| 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 |
| Price to Revenue (P/Rev) |
|
1.28 |
1.29 |
1.20 |
1.22 |
1.37 |
1.16 |
1.17 |
0.67 |
0.72 |
- |
0.55 |
| Price to Earnings (P/E) |
|
21.21 |
21.42 |
29.57 |
33.24 |
37.71 |
32.32 |
21.67 |
13.29 |
17.78 |
- |
20.39 |
| Dividend Yield |
|
1.42% |
1.41% |
1.53% |
1.52% |
1.36% |
1.62% |
1.60% |
2.73% |
2.50% |
- |
3.27% |
| Earnings Yield |
|
4.71% |
4.67% |
3.38% |
3.01% |
2.65% |
3.09% |
4.61% |
7.53% |
5.62% |
- |
4.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.54 |
5.64 |
5.00 |
4.92 |
5.61 |
4.80 |
4.83 |
2.89 |
3.12 |
- |
2.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
1.28 |
1.21 |
1.24 |
1.38 |
1.18 |
1.18 |
0.68 |
0.73 |
- |
0.54 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.47 |
13.07 |
12.69 |
13.22 |
14.96 |
16.77 |
13.31 |
8.24 |
10.46 |
- |
10.64 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.05 |
14.68 |
14.27 |
14.87 |
16.83 |
19.64 |
15.02 |
9.38 |
12.17 |
- |
13.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.87 |
18.46 |
19.24 |
20.16 |
22.40 |
19.21 |
17.77 |
11.27 |
14.64 |
- |
14.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.91 |
16.34 |
33.08 |
49.61 |
32.57 |
19.46 |
16.98 |
9.94 |
15.23 |
- |
10.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
97.79 |
34.32 |
0.00 |
0.00 |
0.00 |
43.97 |
25.65 |
12.54 |
19.82 |
- |
11.22 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.67 |
0.63 |
0.76 |
0.76 |
0.75 |
0.75 |
0.77 |
0.76 |
0.76 |
- |
0.74 |
| Long-Term Debt to Equity |
|
0.62 |
0.59 |
0.66 |
0.64 |
0.71 |
0.71 |
0.68 |
0.70 |
0.68 |
- |
0.68 |
| Financial Leverage |
|
-0.35 |
-0.16 |
-0.15 |
-0.15 |
-0.17 |
-0.10 |
-0.05 |
-0.04 |
-0.05 |
- |
-0.07 |
| Leverage Ratio |
|
2.97 |
2.80 |
3.03 |
2.96 |
2.93 |
2.84 |
2.94 |
2.91 |
2.92 |
- |
2.96 |
| Compound Leverage Factor |
|
2.68 |
2.50 |
0.00 |
2.52 |
2.57 |
2.47 |
2.62 |
2.33 |
2.23 |
- |
2.64 |
| Debt to Total Capital |
|
40.27% |
38.73% |
43.17% |
43.08% |
42.75% |
42.84% |
43.59% |
43.05% |
43.10% |
- |
42.52% |
| Short-Term Debt to Total Capital |
|
3.36% |
2.65% |
5.74% |
6.52% |
2.14% |
2.53% |
5.36% |
3.10% |
4.16% |
- |
3.53% |
| Long-Term Debt to Total Capital |
|
36.91% |
36.09% |
37.44% |
36.56% |
40.61% |
40.31% |
38.23% |
39.95% |
38.93% |
- |
38.99% |
| 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 |
|
6.03% |
6.29% |
6.00% |
5.66% |
5.44% |
5.53% |
5.43% |
5.47% |
5.39% |
- |
4.06% |
| Common Equity to Total Capital |
|
53.70% |
54.97% |
50.83% |
51.26% |
51.81% |
51.62% |
50.98% |
51.49% |
51.51% |
- |
53.42% |
| Debt to EBITDA |
|
1.78 |
1.72 |
2.03 |
2.09 |
2.15 |
2.74 |
2.23 |
2.27 |
2.63 |
- |
3.41 |
| Net Debt to EBITDA |
|
-0.74 |
-0.40 |
-0.14 |
-0.06 |
-0.22 |
-0.16 |
-0.13 |
-0.15 |
-0.11 |
- |
-0.44 |
| Long-Term Debt to EBITDA |
|
1.63 |
1.60 |
1.76 |
1.77 |
2.05 |
2.58 |
1.96 |
2.10 |
2.37 |
- |
3.13 |
| Debt to NOPAT |
|
2.55 |
2.43 |
3.08 |
3.18 |
3.22 |
3.14 |
2.98 |
3.10 |
3.68 |
- |
4.70 |
| Net Debt to NOPAT |
|
-1.06 |
-0.57 |
-0.21 |
-0.10 |
-0.32 |
-0.19 |
-0.18 |
-0.21 |
-0.16 |
- |
-0.61 |
| Long-Term Debt to NOPAT |
|
2.34 |
2.26 |
2.67 |
2.70 |
3.06 |
2.95 |
2.62 |
2.88 |
3.32 |
- |
4.31 |
| Altman Z-Score |
|
3.21 |
3.50 |
3.18 |
3.33 |
3.49 |
3.23 |
3.20 |
2.63 |
2.68 |
- |
2.60 |
| Noncontrolling Interest Sharing Ratio |
|
10.04% |
10.11% |
10.42% |
10.28% |
9.78% |
9.97% |
10.08% |
9.77% |
9.49% |
- |
8.35% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.80 |
0.79 |
0.85 |
0.88 |
0.91 |
0.83 |
0.85 |
0.85 |
0.82 |
- |
0.80 |
| Quick Ratio |
|
0.72 |
0.69 |
0.76 |
0.78 |
0.83 |
0.75 |
0.77 |
0.77 |
0.74 |
- |
0.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-13,581 |
-5,526 |
-9,707,839 |
-25,272 |
-21,707 |
-7,189 |
-1,086 |
1,912 |
-2,299 |
579 |
12,384 |
| Operating Cash Flow to CapEx |
|
823.63% |
-541.50% |
153.97% |
790.86% |
1,407.16% |
259.76% |
607.57% |
811.29% |
667.98% |
- |
1,168.02% |
| Free Cash Flow to Firm to Interest Expense |
|
-16.28 |
-6.66 |
-11,502.18 |
-25.66 |
-20.21 |
-7.17 |
-1.09 |
1.86 |
-2.29 |
- |
12.97 |
| Operating Cash Flow to Interest Expense |
|
8.28 |
-6.26 |
1.36 |
6.85 |
12.98 |
2.36 |
5.47 |
7.00 |
5.93 |
- |
9.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.27 |
-7.41 |
0.48 |
5.98 |
12.06 |
1.45 |
4.57 |
6.14 |
5.04 |
- |
8.53 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.37 |
1.43 |
1.34 |
1.36 |
1.36 |
1.40 |
1.38 |
1.42 |
1.42 |
- |
1.45 |
| Accounts Receivable Turnover |
|
10.41 |
10.71 |
9.08 |
9.18 |
9.17 |
9.16 |
8.25 |
8.24 |
8.46 |
- |
8.64 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
35.05 |
34.44 |
36.03 |
37.19 |
37.14 |
36.38 |
38.75 |
40.80 |
40.97 |
- |
42.03 |
| Accounts Payable Turnover |
|
7.42 |
9.41 |
1.53 |
0.00 |
0.00 |
9.38 |
9.95 |
10.26 |
10.11 |
- |
10.12 |
| Days Sales Outstanding (DSO) |
|
35.06 |
34.09 |
40.20 |
39.75 |
39.80 |
39.86 |
44.26 |
44.29 |
43.16 |
- |
42.26 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
49.21 |
38.80 |
238.79 |
0.00 |
0.00 |
38.92 |
36.69 |
35.56 |
36.10 |
- |
36.08 |
| Cash Conversion Cycle (CCC) |
|
-14.15 |
-4.71 |
-198.59 |
39.75 |
39.80 |
0.94 |
7.57 |
8.72 |
7.07 |
- |
6.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
67,778 |
84,219 |
91,917 |
96,896 |
96,642 |
98,028 |
100,286 |
99,491 |
102,339 |
97,715 |
95,219 |
| Invested Capital Turnover |
|
6.25 |
4.75 |
4.75 |
4.75 |
4.79 |
4.39 |
4.27 |
4.31 |
4.37 |
- |
4.60 |
| Increase / (Decrease) in Invested Capital |
|
20,274 |
11,888 |
24,088 |
31,418 |
28,864 |
13,809 |
8,369 |
2,595 |
5,697 |
-313 |
-5,067 |
| Enterprise Value (EV) |
|
443,313 |
474,902 |
459,383 |
476,252 |
542,011 |
470,905 |
484,329 |
287,768 |
319,281 |
- |
242,946 |
| Market Capitalization |
|
460,029 |
479,439 |
454,154 |
468,715 |
539,904 |
465,535 |
479,081 |
283,001 |
312,729 |
- |
245,608 |
| Book Value per Share |
|
$91.22 |
$95.96 |
$94.03 |
$97.09 |
$102.38 |
$100.68 |
$103.90 |
$104.42 |
$105.76 |
$103.89 |
$107.84 |
| Tangible Book Value per Share |
|
($34.99) |
($32.62) |
($37.44) |
($33.47) |
($37.94) |
($40.58) |
($38.78) |
($39.09) |
($41.23) |
($40.69) |
($36.05) |
| Total Capital |
|
157,349 |
161,456 |
170,555 |
174,332 |
182,465 |
179,495 |
186,440 |
183,977 |
185,949 |
180,087 |
183,236 |
| Total Debt |
|
63,369 |
62,537 |
73,637 |
75,098 |
78,010 |
76,904 |
81,271 |
79,193 |
80,136 |
78,389 |
77,917 |
| Total Long-Term Debt |
|
58,079 |
58,263 |
63,850 |
63,727 |
74,101 |
72,359 |
71,285 |
73,495 |
72,399 |
72,320 |
71,440 |
| Net Debt |
|
-26,202 |
-14,700 |
-5,001 |
-2,338 |
-7,813 |
-4,563 |
-4,883 |
-5,293 |
-3,474 |
-3,983 |
-10,100 |
| Capital Expenditures (CapEx) |
|
838 |
959 |
743 |
853 |
991 |
912 |
898 |
886 |
890 |
948 |
763 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-61,081 |
-45,971 |
-38,412 |
-32,584 |
-42,532 |
-42,558 |
-41,491 |
-43,404 |
-43,336 |
-46,367 |
-47,749 |
| Debt-free Net Working Capital (DFNWC) |
|
-16,984 |
-16,343 |
-5,702 |
-1,261 |
-5,398 |
-13,445 |
-7,200 |
-11,384 |
-12,722 |
-18,246 |
-16,520 |
| Net Working Capital (NWC) |
|
-22,274 |
-20,617 |
-15,489 |
-12,632 |
-9,307 |
-17,990 |
-17,186 |
-17,082 |
-20,459 |
-24,315 |
-22,997 |
| Net Nonoperating Expense (NNE) |
|
655 |
687 |
-9,682,530 |
1,725 |
899 |
836 |
809 |
935 |
855 |
48 |
836 |
| Net Nonoperating Obligations (NNO) |
|
-26,202 |
-14,700 |
-5,001 |
-2,338 |
-7,813 |
-4,563 |
-4,883 |
-5,293 |
-3,474 |
-3,983 |
-10,100 |
| Total Depreciation and Amortization (D&A) |
|
1,007 |
974 |
997 |
1,020 |
1,041 |
1,041 |
1,061 |
1,084 |
1,099 |
1,117 |
1,029 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.97% |
-12.37% |
-10.12% |
-8.45% |
-10.80% |
-10.63% |
-10.12% |
-10.27% |
-9.96% |
- |
-10.62% |
| Debt-free Net Working Capital to Revenue |
|
-4.72% |
-4.40% |
-1.50% |
-0.33% |
-1.37% |
-3.36% |
-1.76% |
-2.69% |
-2.92% |
- |
-3.67% |
| Net Working Capital to Revenue |
|
-6.19% |
-5.55% |
-4.08% |
-3.28% |
-2.36% |
-4.49% |
-4.19% |
-4.04% |
-4.70% |
- |
-5.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$6.31 |
$5.91 |
($1.53) |
$4.58 |
$6.56 |
$6.03 |
$6.90 |
$3.76 |
$2.59 |
$0.03 |
$6.92 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
926M |
928M |
922M |
921M |
923M |
921M |
912M |
907M |
906M |
908M |
908M |
| Adjusted Diluted Earnings per Share |
|
$6.24 |
$5.85 |
($1.53) |
$4.54 |
$6.51 |
$5.99 |
$6.85 |
$3.74 |
$2.59 |
$0.05 |
$6.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
936M |
938M |
922M |
928M |
930M |
929M |
918M |
910M |
908M |
911M |
910M |
| 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 |
|
924.93M |
921.93M |
920.39M |
923.42M |
920.28M |
914.71M |
907.14M |
905.67M |
905.84M |
907.68M |
908.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6,693 |
6,362 |
5,552 |
6,146 |
7,157 |
6,620 |
7,283 |
4,507 |
3,398 |
266 |
7,317 |
| Normalized NOPAT Margin |
|
7.25% |
6.74% |
5.56% |
6.22% |
7.10% |
6.57% |
6.65% |
4.04% |
3.00% |
- |
6.55% |
| Pre Tax Income Margin |
|
8.33% |
7.26% |
0.00% |
5.73% |
7.55% |
6.74% |
7.40% |
3.66% |
2.85% |
- |
7.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.22 |
9.26 |
1.00 |
6.75 |
8.09 |
7.77 |
9.12 |
4.97 |
4.22 |
- |
9.34 |
| NOPAT to Interest Expense |
|
8.02 |
7.66 |
-11,473.64 |
6.24 |
6.66 |
6.60 |
7.30 |
4.39 |
3.39 |
- |
7.66 |
| EBIT Less CapEx to Interest Expense |
|
9.22 |
8.11 |
0.12 |
5.89 |
7.17 |
6.86 |
8.22 |
4.11 |
3.33 |
- |
8.54 |
| NOPAT Less CapEx to Interest Expense |
|
7.02 |
6.51 |
-11,474.52 |
5.37 |
5.74 |
5.69 |
6.40 |
3.53 |
2.50 |
- |
6.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
29.33% |
29.21% |
43.06% |
47.88% |
48.50% |
49.42% |
33.64% |
35.23% |
42.70% |
- |
62.50% |
| Augmented Payout Ratio |
|
63.64% |
66.93% |
103.75% |
93.50% |
89.85% |
110.31% |
73.78% |
88.44% |
101.47% |
- |
83.65% |