| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
593,391,460.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
593,391,460.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.52% |
-0.34% |
-0.41% |
0.74% |
2.52% |
-0.62% |
-0.07% |
2.45% |
2.51% |
-0.59% |
3.15% |
| EBITDA Growth |
|
-13.77% |
1.01% |
0.26% |
7.83% |
8.45% |
3.06% |
0.03% |
5.23% |
5.09% |
4.94% |
4.02% |
| EBIT Growth |
|
-17.19% |
0.44% |
-0.57% |
8.97% |
9.64% |
3.10% |
-0.61% |
5.79% |
5.67% |
5.40% |
4.08% |
| NOPAT Growth |
|
-16.47% |
0.05% |
4.20% |
4.10% |
8.06% |
7.13% |
-0.35% |
11.39% |
6.61% |
-5.53% |
3.49% |
| Net Income Growth |
|
-19.37% |
0.85% |
0.67% |
6.63% |
9.36% |
6.66% |
-0.91% |
12.13% |
7.00% |
4.88% |
4.61% |
| EPS Growth |
|
-17.70% |
1.50% |
0.75% |
6.61% |
9.56% |
7.78% |
0.37% |
14.96% |
9.45% |
7.22% |
6.30% |
| Operating Cash Flow Growth |
|
-26.77% |
4.49% |
15.33% |
-5.30% |
24.69% |
11.15% |
4.15% |
22.08% |
-4.87% |
-16.42% |
10.41% |
| Free Cash Flow Firm Growth |
|
-195.41% |
-38.92% |
849.18% |
109.63% |
443.94% |
460.57% |
92.57% |
190.59% |
-11.33% |
-72.64% |
-46.17% |
| Invested Capital Growth |
|
4.81% |
3.79% |
2.99% |
3.19% |
1.94% |
1.58% |
1.75% |
1.59% |
2.44% |
3.38% |
2.94% |
| Revenue Q/Q Growth |
|
-0.37% |
3.67% |
-2.08% |
-0.40% |
1.40% |
0.49% |
-1.54% |
2.11% |
1.46% |
-2.55% |
2.17% |
| EBITDA Q/Q Growth |
|
-0.38% |
8.42% |
-1.48% |
1.34% |
0.19% |
3.03% |
-4.38% |
6.60% |
0.06% |
2.88% |
-5.21% |
| EBIT Q/Q Growth |
|
-0.61% |
10.16% |
-2.03% |
1.58% |
0.00% |
3.60% |
-5.55% |
8.13% |
-0.11% |
3.33% |
-6.73% |
| NOPAT Q/Q Growth |
|
-3.36% |
6.68% |
-0.10% |
1.08% |
0.32% |
5.76% |
-7.07% |
12.99% |
-3.99% |
-6.28% |
1.80% |
| Net Income Q/Q Growth |
|
-2.61% |
8.12% |
-0.67% |
1.95% |
-0.12% |
5.45% |
-7.72% |
15.38% |
-4.69% |
3.36% |
-7.95% |
| EPS Q/Q Growth |
|
-2.33% |
7.57% |
-0.37% |
1.86% |
0.37% |
5.82% |
-7.22% |
16.67% |
-4.44% |
3.65% |
-8.01% |
| Operating Cash Flow Q/Q Growth |
|
5.35% |
12.65% |
-11.40% |
-9.94% |
38.72% |
0.41% |
-16.98% |
5.57% |
8.10% |
-11.78% |
9.66% |
| Free Cash Flow Firm Q/Q Growth |
|
-231.86% |
177.41% |
141.19% |
-14.84% |
116.33% |
26.16% |
-17.15% |
28.50% |
-33.99% |
-61.07% |
63.00% |
| Invested Capital Q/Q Growth |
|
0.91% |
0.36% |
0.70% |
1.19% |
-0.31% |
0.00% |
0.87% |
1.03% |
0.52% |
0.92% |
0.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.98% |
-4.74% |
75.34% |
75.23% |
75.52% |
76.34% |
75.53% |
76.47% |
75.80% |
75.45% |
75.31% |
| EBITDA Margin |
|
48.19% |
50.40% |
50.70% |
51.59% |
50.98% |
52.26% |
50.75% |
52.99% |
52.26% |
55.17% |
51.18% |
| Operating Margin |
|
36.64% |
39.08% |
39.33% |
39.95% |
39.67% |
41.25% |
39.34% |
41.03% |
40.82% |
39.46% |
39.54% |
| EBIT Margin |
|
38.43% |
40.83% |
40.86% |
41.67% |
41.09% |
42.36% |
40.63% |
43.03% |
42.36% |
44.91% |
41.00% |
| Profit (Net Income) Margin |
|
25.72% |
26.82% |
27.21% |
27.85% |
27.43% |
28.79% |
26.98% |
30.48% |
28.64% |
30.37% |
27.36% |
| Tax Burden Percent |
|
78.40% |
75.64% |
76.68% |
76.60% |
76.34% |
77.25% |
76.45% |
81.11% |
77.14% |
76.74% |
76.31% |
| Interest Burden Percent |
|
85.37% |
86.84% |
86.85% |
87.26% |
87.46% |
87.97% |
86.85% |
87.35% |
87.64% |
88.11% |
87.45% |
| Effective Tax Rate |
|
21.60% |
24.36% |
23.32% |
23.40% |
23.66% |
22.75% |
23.55% |
18.89% |
22.86% |
23.26% |
23.69% |
| Return on Invested Capital (ROIC) |
|
16.30% |
16.62% |
16.76% |
16.85% |
16.73% |
17.55% |
16.43% |
18.09% |
17.21% |
16.45% |
16.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.70% |
16.05% |
16.15% |
16.28% |
16.13% |
16.88% |
15.78% |
17.49% |
16.57% |
16.47% |
15.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
36.18% |
35.04% |
33.66% |
31.81% |
30.22% |
30.05% |
28.39% |
30.44% |
27.36% |
25.57% |
24.64% |
| Return on Equity (ROE) |
|
52.48% |
51.66% |
50.42% |
48.66% |
46.95% |
47.60% |
44.82% |
48.53% |
44.57% |
42.01% |
41.05% |
| Cash Return on Invested Capital (CROIC) |
|
11.85% |
12.68% |
13.46% |
13.25% |
14.73% |
15.35% |
15.04% |
15.49% |
14.91% |
13.67% |
14.13% |
| Operating Return on Assets (OROA) |
|
14.07% |
14.86% |
14.78% |
15.03% |
14.88% |
15.24% |
14.51% |
15.39% |
15.27% |
16.02% |
14.66% |
| Return on Assets (ROA) |
|
9.42% |
9.76% |
9.84% |
10.05% |
9.94% |
10.35% |
9.64% |
10.90% |
10.32% |
10.83% |
9.78% |
| Return on Common Equity (ROCE) |
|
52.48% |
51.66% |
50.42% |
48.66% |
46.95% |
47.60% |
44.82% |
48.53% |
44.57% |
42.01% |
41.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
45.45% |
0.00% |
40.79% |
39.38% |
40.02% |
0.00% |
41.97% |
42.66% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,707 |
1,821 |
1,819 |
1,838 |
1,844 |
1,950 |
1,813 |
2,048 |
1,966 |
1,843 |
1,876 |
| NOPAT Margin |
|
28.73% |
29.56% |
30.16% |
30.61% |
30.28% |
31.87% |
30.07% |
33.28% |
31.49% |
30.28% |
30.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
0.57% |
0.61% |
0.57% |
0.60% |
0.67% |
0.65% |
0.60% |
0.64% |
-0.02% |
0.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.84% |
- |
- |
- |
4.06% |
3.71% |
4.17% |
4.00% |
3.66% |
3.75% |
| Cost of Revenue to Revenue |
|
27.02% |
104.74% |
24.66% |
24.77% |
24.48% |
23.66% |
24.47% |
23.53% |
24.20% |
24.55% |
24.69% |
| SG&A Expenses to Revenue |
|
26.58% |
-53.39% |
26.16% |
25.35% |
25.97% |
25.19% |
26.07% |
25.48% |
25.08% |
25.74% |
25.59% |
| 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 |
|
36.34% |
-43.82% |
36.01% |
35.28% |
35.86% |
35.09% |
36.19% |
35.44% |
34.98% |
35.99% |
35.77% |
| Earnings before Interest and Taxes (EBIT) |
|
2,283 |
2,515 |
2,464 |
2,503 |
2,503 |
2,593 |
2,449 |
2,648 |
2,645 |
2,733 |
2,549 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,863 |
3,104 |
3,058 |
3,099 |
3,105 |
3,199 |
3,059 |
3,261 |
3,263 |
3,357 |
3,182 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.67 |
9.91 |
9.52 |
8.37 |
9.05 |
8.19 |
8.90 |
8.46 |
8.10 |
7.43 |
7.41 |
| Price to Tangible Book Value (P/TBV) |
|
8.67 |
9.91 |
9.52 |
8.37 |
9.05 |
8.19 |
8.90 |
8.46 |
8.10 |
7.43 |
7.41 |
| Price to Revenue (P/Rev) |
|
5.03 |
6.07 |
6.19 |
5.72 |
6.18 |
5.70 |
5.89 |
5.64 |
5.71 |
5.60 |
5.83 |
| Price to Earnings (P/E) |
|
19.08 |
22.96 |
23.33 |
21.26 |
22.62 |
20.49 |
21.21 |
19.82 |
19.88 |
19.22 |
19.96 |
| Dividend Yield |
|
2.61% |
2.70% |
2.13% |
2.30% |
2.13% |
2.32% |
2.25% |
2.33% |
2.28% |
2.35% |
2.26% |
| Earnings Yield |
|
5.24% |
4.35% |
4.29% |
4.70% |
4.42% |
4.88% |
4.72% |
5.04% |
5.03% |
5.20% |
5.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.47 |
4.01 |
4.03 |
3.73 |
4.01 |
3.73 |
3.83 |
3.68 |
3.70 |
3.59 |
3.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.25 |
7.27 |
7.36 |
6.88 |
7.33 |
6.83 |
7.07 |
6.82 |
6.86 |
6.72 |
6.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.73 |
14.75 |
14.91 |
13.70 |
14.39 |
13.30 |
13.76 |
13.18 |
13.17 |
12.72 |
13.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.79 |
18.32 |
18.56 |
17.01 |
17.82 |
16.47 |
17.07 |
16.33 |
16.29 |
15.72 |
16.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.46 |
24.92 |
24.95 |
23.12 |
24.30 |
22.24 |
23.03 |
21.74 |
21.64 |
21.47 |
22.07 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.24 |
20.93 |
20.48 |
19.42 |
19.60 |
17.73 |
18.18 |
16.89 |
17.31 |
17.72 |
17.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
29.96 |
32.24 |
30.41 |
28.60 |
27.48 |
24.51 |
25.68 |
23.95 |
25.13 |
26.68 |
26.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.35 |
2.20 |
2.04 |
1.93 |
1.89 |
1.85 |
2.05 |
2.02 |
1.84 |
1.72 |
1.58 |
| Long-Term Debt to Equity |
|
2.22 |
2.11 |
1.99 |
1.89 |
1.79 |
1.76 |
1.91 |
1.86 |
1.75 |
1.64 |
1.53 |
| Financial Leverage |
|
2.30 |
2.18 |
2.08 |
1.95 |
1.87 |
1.78 |
1.80 |
1.74 |
1.65 |
1.55 |
1.56 |
| Leverage Ratio |
|
5.12 |
4.92 |
4.74 |
4.51 |
4.38 |
4.26 |
4.28 |
4.17 |
4.02 |
3.89 |
3.90 |
| Compound Leverage Factor |
|
4.37 |
4.27 |
4.12 |
3.93 |
3.83 |
3.74 |
3.72 |
3.64 |
3.52 |
3.42 |
3.41 |
| Debt to Total Capital |
|
70.13% |
68.78% |
67.09% |
65.92% |
65.45% |
64.87% |
67.19% |
66.87% |
64.77% |
63.27% |
61.22% |
| Short-Term Debt to Total Capital |
|
3.68% |
3.00% |
1.54% |
1.50% |
3.44% |
2.96% |
4.56% |
5.14% |
3.10% |
3.02% |
1.73% |
| Long-Term Debt to Total Capital |
|
66.45% |
65.78% |
65.55% |
64.42% |
62.01% |
61.91% |
62.63% |
61.73% |
61.67% |
60.25% |
59.49% |
| 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 |
|
29.87% |
31.22% |
32.91% |
34.08% |
34.55% |
35.13% |
32.81% |
33.13% |
35.23% |
36.73% |
38.78% |
| Debt to EBITDA |
|
2.77 |
2.74 |
2.68 |
2.63 |
2.54 |
2.50 |
2.64 |
2.60 |
2.49 |
2.46 |
2.35 |
| Net Debt to EBITDA |
|
2.49 |
2.43 |
2.38 |
2.31 |
2.25 |
2.21 |
2.31 |
2.29 |
2.20 |
2.12 |
2.04 |
| Long-Term Debt to EBITDA |
|
2.63 |
2.62 |
2.62 |
2.57 |
2.41 |
2.39 |
2.46 |
2.40 |
2.37 |
2.34 |
2.28 |
| Debt to NOPAT |
|
4.67 |
4.63 |
4.49 |
4.44 |
4.29 |
4.19 |
4.41 |
4.29 |
4.09 |
4.15 |
3.96 |
| Net Debt to NOPAT |
|
4.20 |
4.11 |
3.98 |
3.90 |
3.80 |
3.69 |
3.86 |
3.78 |
3.62 |
3.58 |
3.45 |
| Long-Term Debt to NOPAT |
|
4.43 |
4.43 |
4.39 |
4.34 |
4.06 |
3.99 |
4.11 |
3.96 |
3.89 |
3.95 |
3.85 |
| Altman Z-Score |
|
3.12 |
3.44 |
3.52 |
3.41 |
3.57 |
3.45 |
3.43 |
3.40 |
3.50 |
3.48 |
3.60 |
| 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 |
|
0.72 |
0.81 |
0.93 |
1.05 |
0.77 |
0.77 |
0.73 |
0.65 |
0.75 |
0.91 |
0.92 |
| Quick Ratio |
|
0.51 |
0.62 |
0.69 |
0.76 |
0.56 |
0.56 |
0.54 |
0.46 |
0.52 |
0.67 |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-290 |
225 |
542 |
461 |
998 |
1,259 |
1,044 |
1,341 |
885 |
345 |
562 |
| Operating Cash Flow to CapEx |
|
218.05% |
233.89% |
266.25% |
211.86% |
319.01% |
288.72% |
243.93% |
249.25% |
265.47% |
222.72% |
260.41% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.87 |
0.68 |
1.67 |
1.45 |
3.18 |
4.04 |
3.24 |
4.00 |
2.71 |
1.06 |
1.76 |
| Operating Cash Flow to Interest Expense |
|
6.37 |
7.24 |
6.55 |
5.99 |
8.44 |
8.53 |
6.86 |
6.96 |
7.71 |
6.85 |
7.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.45 |
4.14 |
4.09 |
3.16 |
5.80 |
5.58 |
4.05 |
4.17 |
4.81 |
3.77 |
4.70 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.37 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
| Accounts Receivable Turnover |
|
12.11 |
12.17 |
11.70 |
12.24 |
12.24 |
12.23 |
11.75 |
12.10 |
12.41 |
13.06 |
12.50 |
| Inventory Turnover |
|
8.37 |
15.19 |
8.39 |
8.02 |
7.90 |
7.82 |
7.78 |
7.42 |
7.56 |
7.62 |
7.56 |
| Fixed Asset Turnover |
|
0.43 |
0.43 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
0.42 |
| Accounts Payable Turnover |
|
1.72 |
3.00 |
1.70 |
1.76 |
1.67 |
1.57 |
1.51 |
1.57 |
1.59 |
1.62 |
1.55 |
| Days Sales Outstanding (DSO) |
|
30.13 |
29.99 |
31.18 |
29.82 |
29.83 |
29.85 |
31.06 |
30.17 |
29.42 |
27.95 |
29.19 |
| Days Inventory Outstanding (DIO) |
|
43.61 |
24.03 |
43.48 |
45.50 |
46.23 |
46.66 |
46.91 |
49.22 |
48.31 |
47.90 |
48.31 |
| Days Payable Outstanding (DPO) |
|
212.31 |
121.83 |
215.33 |
207.50 |
218.26 |
231.81 |
241.07 |
233.18 |
230.00 |
225.45 |
235.59 |
| Cash Conversion Cycle (CCC) |
|
-138.56 |
-67.81 |
-140.66 |
-132.18 |
-142.20 |
-155.30 |
-163.09 |
-153.79 |
-152.27 |
-149.59 |
-158.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
43,535 |
43,691 |
43,997 |
44,519 |
44,381 |
44,382 |
44,766 |
45,226 |
45,462 |
45,880 |
46,080 |
| Invested Capital Turnover |
|
0.57 |
0.56 |
0.56 |
0.55 |
0.55 |
0.55 |
0.55 |
0.54 |
0.55 |
0.54 |
0.54 |
| Increase / (Decrease) in Invested Capital |
|
1,997 |
1,596 |
1,277 |
1,377 |
846 |
691 |
769 |
707 |
1,081 |
1,498 |
1,314 |
| Enterprise Value (EV) |
|
150,966 |
175,390 |
177,400 |
166,076 |
177,952 |
165,743 |
171,484 |
166,435 |
168,336 |
164,623 |
170,631 |
| Market Capitalization |
|
121,435 |
146,487 |
149,068 |
138,046 |
150,155 |
138,251 |
142,757 |
137,467 |
140,178 |
137,210 |
143,969 |
| Book Value per Share |
|
$22.98 |
$24.26 |
$25.71 |
$27.03 |
$27.22 |
$27.86 |
$26.54 |
$27.21 |
$29.18 |
$31.13 |
$32.72 |
| Tangible Book Value per Share |
|
$22.98 |
$24.26 |
$25.71 |
$27.03 |
$27.22 |
$27.86 |
$26.54 |
$27.21 |
$29.18 |
$31.13 |
$32.72 |
| Total Capital |
|
46,881 |
47,367 |
47,593 |
48,381 |
47,997 |
48,082 |
48,881 |
49,071 |
49,111 |
50,281 |
50,069 |
| Total Debt |
|
32,877 |
32,579 |
31,928 |
31,892 |
31,413 |
31,192 |
32,842 |
32,813 |
31,807 |
31,814 |
30,651 |
| Total Long-Term Debt |
|
31,153 |
31,156 |
31,195 |
31,165 |
29,761 |
29,767 |
30,615 |
30,291 |
30,286 |
30,294 |
29,784 |
| Net Debt |
|
29,531 |
28,903 |
28,332 |
28,030 |
27,797 |
27,492 |
28,727 |
28,968 |
28,158 |
27,413 |
26,662 |
| Capital Expenditures (CapEx) |
|
975 |
1,024 |
797 |
902 |
831 |
922 |
906 |
936 |
950 |
999 |
937 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-533 |
-606 |
-552 |
-219 |
-532 |
-844 |
-867 |
-807 |
-603 |
-455 |
-555 |
| Debt-free Net Working Capital (DFNWC) |
|
233 |
465 |
393 |
938 |
435 |
192 |
544 |
253 |
205 |
1,061 |
480 |
| Net Working Capital (NWC) |
|
-1,491 |
-958 |
-340 |
211 |
-1,217 |
-1,233 |
-1,683 |
-2,269 |
-1,316 |
-459 |
-387 |
| Net Nonoperating Expense (NNE) |
|
179 |
169 |
178 |
165 |
173 |
188 |
187 |
172 |
178 |
-5.37 |
175 |
| Net Nonoperating Obligations (NNO) |
|
29,531 |
28,903 |
28,332 |
28,030 |
27,797 |
27,492 |
28,727 |
28,968 |
28,158 |
27,413 |
26,662 |
| Total Depreciation and Amortization (D&A) |
|
580 |
589 |
594 |
596 |
602 |
606 |
610 |
613 |
618 |
624 |
633 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.21% |
-2.51% |
-2.29% |
-0.91% |
-2.19% |
-3.48% |
-3.58% |
-3.31% |
-2.46% |
-1.86% |
-2.25% |
| Debt-free Net Working Capital to Revenue |
|
0.97% |
1.93% |
1.63% |
3.89% |
1.79% |
0.79% |
2.24% |
1.04% |
0.84% |
4.33% |
1.94% |
| Net Working Capital to Revenue |
|
-6.18% |
-3.97% |
-1.41% |
0.87% |
-5.01% |
-5.08% |
-6.94% |
-9.30% |
-5.36% |
-1.87% |
-1.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.51 |
$2.71 |
$2.69 |
$2.75 |
$2.75 |
$2.91 |
$2.71 |
$3.16 |
$3.02 |
$3.11 |
$2.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
608.70M |
609.20M |
609.20M |
609.40M |
607.60M |
607.60M |
601M |
594.10M |
592.40M |
595M |
593M |
| Adjusted Diluted Earnings per Share |
|
$2.51 |
$2.70 |
$2.69 |
$2.74 |
$2.75 |
$2.91 |
$2.70 |
$3.15 |
$3.01 |
$3.12 |
$2.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
609.80M |
610.20M |
610.20M |
610.30M |
608.60M |
608.60M |
601.90M |
594.80M |
593.20M |
595.90M |
593.60M |
| 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 |
|
609.60M |
609.78M |
610.12M |
609.20M |
606.26M |
604.29M |
597.48M |
593.04M |
593.16M |
593.39M |
593.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,707 |
1,821 |
1,819 |
1,838 |
1,844 |
1,950 |
1,813 |
2,048 |
1,966 |
1,843 |
1,876 |
| Normalized NOPAT Margin |
|
28.73% |
29.56% |
30.16% |
30.61% |
30.28% |
31.87% |
30.07% |
33.28% |
31.49% |
30.28% |
30.17% |
| Pre Tax Income Margin |
|
32.81% |
35.46% |
35.48% |
36.36% |
35.94% |
37.27% |
35.29% |
37.59% |
37.12% |
39.57% |
35.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.84 |
7.60 |
7.60 |
7.85 |
7.97 |
8.31 |
7.61 |
7.90 |
8.09 |
8.41 |
7.97 |
| NOPAT to Interest Expense |
|
5.11 |
5.50 |
5.61 |
5.76 |
5.87 |
6.25 |
5.63 |
6.11 |
6.01 |
5.67 |
5.86 |
| EBIT Less CapEx to Interest Expense |
|
3.92 |
4.50 |
5.15 |
5.02 |
5.32 |
5.36 |
4.79 |
5.11 |
5.18 |
5.34 |
5.04 |
| NOPAT Less CapEx to Interest Expense |
|
2.19 |
2.41 |
3.15 |
2.94 |
3.23 |
3.30 |
2.82 |
3.32 |
3.11 |
2.60 |
2.93 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
49.91% |
49.74% |
49.66% |
48.86% |
48.15% |
47.62% |
47.86% |
46.49% |
45.77% |
45.33% |
45.10% |
| Augmented Payout Ratio |
|
73.32% |
60.79% |
51.69% |
50.40% |
60.68% |
69.93% |
91.31% |
105.38% |
93.32% |
82.87% |
62.55% |