Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
35.68% |
22.05% |
-11.60% |
-16.92% |
-22.72% |
-24.26% |
4.99% |
1.23% |
11.15% |
18.70% |
17.45% |
EBITDA Growth |
|
82.51% |
24.92% |
-31.17% |
-36.21% |
-49.27% |
-50.55% |
21.71% |
21.11% |
19.02% |
56.45% |
18.37% |
EBIT Growth |
|
96.31% |
26.33% |
-34.24% |
-41.74% |
-55.23% |
-56.55% |
23.57% |
28.74% |
26.85% |
74.26% |
20.96% |
NOPAT Growth |
|
99.61% |
24.82% |
-30.46% |
-43.23% |
-54.25% |
-47.61% |
17.59% |
13.53% |
14.12% |
79.23% |
11.92% |
Net Income Growth |
|
84.02% |
2.64% |
-34.25% |
-41.92% |
-51.66% |
-48.14% |
23.80% |
36.50% |
18.08% |
95.97% |
14.93% |
EPS Growth |
|
85.88% |
3.27% |
-33.56% |
-40.86% |
-51.37% |
-47.83% |
24.24% |
35.53% |
17.50% |
94.70% |
15.04% |
Operating Cash Flow Growth |
|
-14.17% |
34.26% |
50.46% |
-46.00% |
-8.22% |
182.85% |
-4.72% |
143.93% |
14.87% |
-35.28% |
55.54% |
Free Cash Flow Firm Growth |
|
-2,043.58% |
-4,251.55% |
-421.80% |
-231.66% |
79.40% |
119.98% |
132.00% |
144.95% |
274.81% |
-53.27% |
-7.39% |
Invested Capital Growth |
|
115.11% |
94.86% |
66.65% |
58.65% |
15.20% |
-1.09% |
0.65% |
-5.88% |
-4.00% |
7.86% |
2.63% |
Revenue Q/Q Growth |
|
-2.04% |
4.20% |
-16.95% |
-1.99% |
-8.88% |
2.13% |
15.11% |
-5.50% |
0.04% |
9.07% |
13.90% |
EBITDA Q/Q Growth |
|
19.03% |
-12.45% |
-29.28% |
-13.44% |
-5.35% |
-14.66% |
74.06% |
-13.87% |
-6.98% |
12.18% |
31.70% |
EBIT Q/Q Growth |
|
21.04% |
-14.92% |
-30.69% |
-18.38% |
-6.99% |
-17.42% |
97.11% |
-14.97% |
-8.35% |
13.45% |
36.82% |
NOPAT Q/Q Growth |
|
19.00% |
-21.55% |
-23.45% |
-20.57% |
-4.10% |
-10.15% |
71.79% |
-23.31% |
-3.60% |
41.12% |
7.27% |
Net Income Q/Q Growth |
|
27.13% |
-22.98% |
-22.21% |
-23.76% |
5.81% |
-17.36% |
85.70% |
-15.94% |
-8.47% |
37.15% |
8.90% |
EPS Q/Q Growth |
|
28.02% |
-23.10% |
-21.74% |
-23.23% |
5.26% |
-17.50% |
86.36% |
-16.26% |
-8.74% |
36.70% |
10.12% |
Operating Cash Flow Q/Q Growth |
|
7.30% |
-50.05% |
114.04% |
-52.92% |
82.36% |
53.93% |
-27.90% |
20.52% |
-14.12% |
-13.27% |
73.29% |
Free Cash Flow Firm Q/Q Growth |
|
-246.49% |
-8.84% |
14.32% |
-2.64% |
78.48% |
205.60% |
37.21% |
44.19% |
-16.32% |
-71.77% |
171.91% |
Invested Capital Q/Q Growth |
|
35.63% |
9.27% |
1.57% |
5.39% |
-1.52% |
-6.18% |
3.36% |
-1.44% |
0.45% |
5.41% |
-1.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
55.96% |
57.28% |
57.27% |
55.22% |
55.13% |
55.05% |
56.60% |
56.27% |
55.56% |
56.39% |
55.77% |
EBITDA Margin |
|
43.41% |
36.47% |
31.06% |
27.43% |
28.49% |
23.81% |
36.00% |
32.82% |
30.51% |
31.38% |
36.28% |
Operating Margin |
|
40.89% |
32.17% |
26.05% |
22.53% |
21.57% |
16.34% |
29.47% |
24.92% |
23.65% |
25.20% |
30.47% |
EBIT Margin |
|
39.40% |
32.17% |
26.85% |
22.36% |
22.83% |
18.46% |
31.61% |
28.44% |
26.05% |
27.10% |
32.55% |
Profit (Net Income) Margin |
|
34.11% |
25.21% |
23.62% |
18.37% |
21.33% |
17.26% |
27.85% |
24.77% |
22.67% |
28.50% |
27.25% |
Tax Burden Percent |
|
87.99% |
82.77% |
94.26% |
89.92% |
102.62% |
104.93% |
93.42% |
93.11% |
93.42% |
112.44% |
87.48% |
Interest Burden Percent |
|
98.38% |
94.68% |
93.31% |
91.37% |
91.08% |
89.14% |
94.33% |
93.56% |
93.13% |
93.55% |
95.71% |
Effective Tax Rate |
|
12.01% |
15.79% |
4.13% |
10.18% |
1.25% |
-14.72% |
5.10% |
8.93% |
7.50% |
-12.28% |
12.52% |
Return on Invested Capital (ROIC) |
|
87.41% |
61.16% |
51.01% |
36.81% |
32.25% |
26.08% |
38.49% |
30.73% |
30.55% |
41.45% |
40.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
83.49% |
57.33% |
48.86% |
33.95% |
32.29% |
23.94% |
38.27% |
34.79% |
32.38% |
42.22% |
44.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
36.08% |
22.96% |
19.32% |
12.48% |
12.53% |
7.18% |
9.94% |
7.57% |
5.81% |
4.72% |
3.25% |
Return on Equity (ROE) |
|
123.49% |
84.12% |
70.33% |
49.29% |
44.78% |
33.27% |
48.43% |
38.30% |
36.36% |
46.17% |
43.72% |
Cash Return on Invested Capital (CROIC) |
|
2.51% |
5.79% |
10.40% |
4.53% |
21.71% |
30.93% |
30.03% |
36.99% |
36.15% |
29.47% |
35.40% |
Operating Return on Assets (OROA) |
|
38.71% |
31.51% |
24.85% |
19.82% |
18.34% |
13.22% |
22.46% |
20.39% |
19.13% |
19.88% |
24.60% |
Return on Assets (ROA) |
|
33.51% |
24.69% |
21.86% |
16.29% |
17.15% |
12.36% |
19.79% |
17.77% |
16.64% |
20.91% |
20.59% |
Return on Common Equity (ROCE) |
|
123.49% |
84.12% |
70.33% |
49.29% |
44.78% |
33.27% |
48.43% |
38.30% |
36.36% |
46.17% |
43.72% |
Return on Equity Simple (ROE_SIMPLE) |
|
80.15% |
0.00% |
62.58% |
53.52% |
41.68% |
0.00% |
33.67% |
34.27% |
35.31% |
0.00% |
39.27% |
Net Operating Profit after Tax (NOPAT) |
|
3,935 |
3,087 |
2,363 |
1,877 |
1,800 |
1,618 |
2,779 |
2,131 |
2,054 |
2,899 |
3,110 |
NOPAT Margin |
|
35.98% |
27.09% |
24.97% |
20.24% |
21.30% |
18.74% |
27.97% |
22.70% |
21.87% |
28.30% |
26.65% |
Net Nonoperating Expense Percent (NNEP) |
|
3.92% |
3.83% |
2.15% |
2.85% |
-0.04% |
2.15% |
0.22% |
-4.06% |
-1.84% |
-0.78% |
-3.81% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
7.21% |
- |
- |
- |
7.50% |
Cost of Revenue to Revenue |
|
44.04% |
42.72% |
42.73% |
44.78% |
44.87% |
44.95% |
43.40% |
43.73% |
44.44% |
43.61% |
44.23% |
SG&A Expenses to Revenue |
|
5.99% |
5.99% |
6.58% |
6.62% |
7.31% |
7.28% |
6.31% |
7.53% |
7.07% |
7.43% |
6.20% |
R&D to Revenue |
|
18.76% |
19.11% |
23.79% |
23.83% |
26.29% |
24.74% |
21.10% |
23.82% |
24.05% |
22.47% |
19.11% |
Operating Expenses to Revenue |
|
15.07% |
25.11% |
31.22% |
32.69% |
33.56% |
38.71% |
27.13% |
31.35% |
31.92% |
31.19% |
25.31% |
Earnings before Interest and Taxes (EBIT) |
|
4,309 |
3,666 |
2,541 |
2,074 |
1,929 |
1,593 |
3,140 |
2,670 |
2,447 |
2,776 |
3,798 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,747 |
4,156 |
2,939 |
2,544 |
2,408 |
2,055 |
3,577 |
3,081 |
2,866 |
3,215 |
4,234 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.33 |
7.21 |
6.37 |
6.86 |
5.98 |
5.45 |
6.79 |
7.73 |
9.61 |
7.21 |
6.50 |
Price to Tangible Book Value (P/TBV) |
|
39.59 |
23.09 |
18.60 |
18.27 |
14.60 |
12.35 |
14.30 |
15.27 |
18.82 |
13.32 |
11.85 |
Price to Revenue (P/Rev) |
|
3.17 |
2.94 |
2.79 |
3.29 |
3.20 |
3.29 |
4.32 |
5.19 |
6.35 |
4.86 |
4.29 |
Price to Earnings (P/E) |
|
10.39 |
10.04 |
10.19 |
12.81 |
14.34 |
16.28 |
20.17 |
22.54 |
27.22 |
18.69 |
16.55 |
Dividend Yield |
|
2.34% |
2.47% |
2.74% |
2.48% |
2.75% |
2.94% |
2.24% |
1.89% |
1.53% |
1.94% |
2.13% |
Earnings Yield |
|
9.63% |
9.96% |
9.82% |
7.81% |
6.97% |
6.14% |
4.96% |
4.44% |
3.67% |
5.35% |
6.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.01 |
5.37 |
4.89 |
5.21 |
4.78 |
4.76 |
6.05 |
7.31 |
9.11 |
6.91 |
6.44 |
Enterprise Value to Revenue (EV/Rev) |
|
3.38 |
3.14 |
2.99 |
3.52 |
3.38 |
3.40 |
4.41 |
5.24 |
6.39 |
4.90 |
4.30 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.47 |
8.05 |
7.93 |
9.96 |
10.97 |
12.25 |
15.12 |
17.14 |
20.62 |
14.98 |
13.06 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.43 |
8.97 |
8.89 |
11.37 |
12.98 |
14.97 |
18.32 |
20.43 |
24.23 |
17.30 |
14.97 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.86 |
10.12 |
10.12 |
12.82 |
14.27 |
15.86 |
19.78 |
22.92 |
27.85 |
19.38 |
17.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.31 |
15.27 |
12.69 |
16.23 |
15.06 |
10.78 |
14.35 |
14.39 |
17.49 |
15.64 |
12.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
326.77 |
122.59 |
58.77 |
141.23 |
23.56 |
15.30 |
20.21 |
19.17 |
24.70 |
24.34 |
18.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.97 |
0.86 |
0.90 |
0.81 |
0.75 |
0.71 |
0.67 |
0.63 |
0.59 |
0.56 |
0.54 |
Long-Term Debt to Equity |
|
0.85 |
0.75 |
0.82 |
0.79 |
0.70 |
0.67 |
0.63 |
0.59 |
0.53 |
0.51 |
0.49 |
Financial Leverage |
|
0.43 |
0.40 |
0.40 |
0.37 |
0.39 |
0.30 |
0.26 |
0.22 |
0.18 |
0.11 |
0.07 |
Leverage Ratio |
|
3.54 |
3.23 |
3.08 |
2.81 |
2.62 |
2.53 |
2.44 |
2.30 |
2.24 |
2.22 |
2.16 |
Compound Leverage Factor |
|
3.48 |
3.06 |
2.87 |
2.56 |
2.38 |
2.25 |
2.30 |
2.15 |
2.09 |
2.08 |
2.06 |
Debt to Total Capital |
|
49.20% |
46.22% |
47.29% |
44.80% |
42.76% |
41.64% |
40.17% |
38.71% |
37.10% |
35.77% |
35.16% |
Short-Term Debt to Total Capital |
|
6.16% |
5.81% |
4.05% |
1.40% |
2.53% |
2.47% |
2.37% |
2.29% |
3.48% |
3.33% |
3.29% |
Long-Term Debt to Total Capital |
|
43.05% |
40.42% |
43.24% |
43.40% |
40.23% |
39.17% |
37.80% |
36.42% |
33.63% |
32.44% |
31.87% |
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 |
|
50.80% |
53.78% |
52.71% |
55.20% |
57.24% |
58.36% |
59.83% |
61.29% |
62.90% |
64.23% |
64.84% |
Debt to EBITDA |
|
0.93 |
0.90 |
1.04 |
1.10 |
1.30 |
1.55 |
1.46 |
1.39 |
1.26 |
1.15 |
1.09 |
Net Debt to EBITDA |
|
0.52 |
0.53 |
0.53 |
0.64 |
0.57 |
0.41 |
0.32 |
0.14 |
0.13 |
0.10 |
0.02 |
Long-Term Debt to EBITDA |
|
0.81 |
0.78 |
0.95 |
1.07 |
1.22 |
1.46 |
1.38 |
1.31 |
1.14 |
1.04 |
0.99 |
Debt to NOPAT |
|
1.19 |
1.13 |
1.33 |
1.42 |
1.69 |
2.01 |
1.91 |
1.86 |
1.70 |
1.49 |
1.43 |
Net Debt to NOPAT |
|
0.66 |
0.66 |
0.68 |
0.83 |
0.75 |
0.53 |
0.42 |
0.19 |
0.18 |
0.14 |
0.03 |
Long-Term Debt to NOPAT |
|
1.04 |
0.99 |
1.22 |
1.37 |
1.59 |
1.89 |
1.80 |
1.75 |
1.54 |
1.35 |
1.30 |
Altman Z-Score |
|
4.44 |
4.39 |
4.11 |
4.65 |
4.40 |
4.07 |
5.06 |
5.77 |
6.88 |
5.78 |
5.63 |
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 |
|
1.61 |
1.75 |
2.09 |
2.42 |
2.42 |
2.33 |
2.56 |
2.65 |
2.39 |
2.40 |
2.62 |
Quick Ratio |
|
0.90 |
1.01 |
1.21 |
1.32 |
1.47 |
1.51 |
1.70 |
1.85 |
1.64 |
1.64 |
1.79 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-8,739 |
-9,512 |
-8,150 |
-8,365 |
-1,800 |
1,901 |
2,608 |
3,760 |
3,146 |
888 |
2,415 |
Operating Cash Flow to CapEx |
|
522.56% |
229.89% |
1,078.40% |
328.89% |
868.30% |
1,425.09% |
1,378.04% |
1,963.54% |
792.73% |
1,033.98% |
1,655.96% |
Free Cash Flow to Firm to Interest Expense |
|
-124.84 |
-66.05 |
-47.94 |
-46.73 |
-10.46 |
10.99 |
14.65 |
21.86 |
18.73 |
4.96 |
14.82 |
Operating Cash Flow to Interest Expense |
|
41.36 |
10.04 |
18.21 |
8.14 |
15.45 |
23.64 |
16.57 |
20.66 |
18.17 |
14.79 |
28.14 |
Operating Cash Flow Less CapEx to Interest Expense |
|
33.44 |
5.67 |
16.52 |
5.66 |
13.67 |
21.98 |
15.37 |
19.61 |
15.88 |
13.36 |
26.44 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.98 |
0.98 |
0.93 |
0.89 |
0.80 |
0.72 |
0.71 |
0.72 |
0.73 |
0.73 |
0.76 |
Accounts Receivable Turnover |
|
12.48 |
9.59 |
10.75 |
10.56 |
10.08 |
8.12 |
9.71 |
10.80 |
10.99 |
10.96 |
11.52 |
Inventory Turnover |
|
4.14 |
3.89 |
3.41 |
3.13 |
2.80 |
2.49 |
2.45 |
2.49 |
2.60 |
2.66 |
2.85 |
Fixed Asset Turnover |
|
8.91 |
9.09 |
8.65 |
8.07 |
7.53 |
7.02 |
7.17 |
7.28 |
7.50 |
8.03 |
8.69 |
Accounts Payable Turnover |
|
5.48 |
5.69 |
6.04 |
6.94 |
6.13 |
5.56 |
6.85 |
8.60 |
7.61 |
7.59 |
7.58 |
Days Sales Outstanding (DSO) |
|
29.26 |
38.08 |
33.95 |
34.55 |
36.20 |
44.97 |
37.58 |
33.81 |
33.22 |
33.31 |
31.67 |
Days Inventory Outstanding (DIO) |
|
88.15 |
93.71 |
107.19 |
116.49 |
130.41 |
146.78 |
149.05 |
146.83 |
140.13 |
137.41 |
127.89 |
Days Payable Outstanding (DPO) |
|
66.60 |
64.11 |
60.46 |
52.60 |
59.50 |
65.64 |
53.26 |
42.47 |
47.97 |
48.10 |
48.18 |
Cash Conversion Cycle (CCC) |
|
50.80 |
67.68 |
80.68 |
98.43 |
107.12 |
126.10 |
133.37 |
138.17 |
125.38 |
122.63 |
111.38 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
23,684 |
25,880 |
26,286 |
27,704 |
27,284 |
25,597 |
26,457 |
26,075 |
26,192 |
27,608 |
27,152 |
Invested Capital Turnover |
|
2.43 |
2.26 |
2.04 |
1.82 |
1.51 |
1.39 |
1.38 |
1.35 |
1.40 |
1.46 |
1.52 |
Increase / (Decrease) in Invested Capital |
|
12,674 |
12,599 |
10,513 |
10,242 |
3,600 |
-283 |
171 |
-1,629 |
-1,092 |
2,011 |
695 |
Enterprise Value (EV) |
|
142,307 |
138,938 |
128,550 |
144,376 |
130,356 |
121,789 |
160,042 |
190,663 |
238,705 |
190,859 |
174,966 |
Market Capitalization |
|
133,610 |
129,838 |
119,911 |
135,067 |
123,543 |
117,715 |
156,616 |
189,057 |
237,183 |
189,525 |
174,694 |
Book Value per Share |
|
$14.33 |
$16.04 |
$16.78 |
$17.67 |
$18.55 |
$19.34 |
$20.72 |
$21.93 |
$22.11 |
$23.59 |
$24.19 |
Tangible Book Value per Share |
|
$3.01 |
$5.01 |
$5.75 |
$6.63 |
$7.60 |
$8.54 |
$9.84 |
$11.09 |
$11.29 |
$12.77 |
$13.27 |
Total Capital |
|
31,593 |
33,495 |
35,687 |
35,683 |
36,114 |
36,979 |
38,538 |
39,926 |
39,224 |
40,908 |
41,457 |
Total Debt |
|
15,545 |
15,482 |
16,877 |
15,985 |
15,444 |
15,398 |
15,480 |
15,457 |
14,554 |
14,634 |
14,577 |
Total Long-Term Debt |
|
13,600 |
13,537 |
15,431 |
15,486 |
14,530 |
14,484 |
14,566 |
14,543 |
13,190 |
13,270 |
13,212 |
Net Debt |
|
8,697 |
9,100 |
8,639 |
9,309 |
6,813 |
4,074 |
3,426 |
1,606 |
1,522 |
1,334 |
272 |
Capital Expenditures (CapEx) |
|
554 |
629 |
287 |
443 |
306 |
287 |
214 |
181 |
385 |
256 |
277 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,267 |
4,421 |
4,225 |
5,030 |
4,296 |
2,426 |
3,130 |
2,152 |
1,917 |
2,791 |
3,171 |
Debt-free Net Working Capital (DFNWC) |
|
9,115 |
10,803 |
12,463 |
11,706 |
12,927 |
13,750 |
15,184 |
16,003 |
14,949 |
16,091 |
17,476 |
Net Working Capital (NWC) |
|
7,170 |
8,858 |
11,017 |
11,207 |
12,013 |
12,836 |
14,270 |
15,089 |
13,585 |
14,727 |
16,111 |
Net Nonoperating Expense (NNE) |
|
205 |
214 |
128 |
173 |
-2.83 |
128 |
12 |
-195 |
-75 |
-21 |
-70 |
Net Nonoperating Obligations (NNO) |
|
7,636 |
7,867 |
7,476 |
8,006 |
6,614 |
4,016 |
3,399 |
1,606 |
1,522 |
1,334 |
272 |
Total Depreciation and Amortization (D&A) |
|
438 |
490 |
398 |
470 |
479 |
462 |
437 |
411 |
419 |
439 |
436 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.38% |
10.00% |
9.84% |
12.25% |
11.13% |
6.77% |
8.62% |
5.91% |
5.13% |
7.16% |
7.79% |
Debt-free Net Working Capital to Revenue |
|
21.63% |
24.44% |
29.01% |
28.50% |
33.50% |
38.39% |
41.84% |
43.96% |
40.03% |
41.30% |
42.94% |
Net Working Capital to Revenue |
|
17.01% |
20.04% |
25.65% |
27.29% |
31.13% |
35.83% |
39.32% |
41.45% |
36.37% |
37.80% |
39.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.32 |
$2.57 |
$1.99 |
$1.53 |
$1.62 |
$1.33 |
$2.48 |
$2.08 |
$1.91 |
$2.62 |
$2.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.12B |
1.11B |
Adjusted Diluted Earnings per Share |
|
$3.29 |
$2.53 |
$1.98 |
$1.52 |
$1.60 |
$1.32 |
$2.46 |
$2.06 |
$1.88 |
$2.57 |
$2.83 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.13B |
1.14B |
1.13B |
1.12B |
1.12B |
1.13B |
1.13B |
1.13B |
1.13B |
1.13B |
1.12B |
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 |
|
1.12B |
1.12B |
1.12B |
1.11B |
1.12B |
1.11B |
1.12B |
1.12B |
1.11B |
1.11B |
1.11B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,935 |
3,087 |
2,363 |
1,877 |
1,800 |
987 |
2,779 |
2,131 |
2,054 |
1,807 |
3,110 |
Normalized NOPAT Margin |
|
35.98% |
27.09% |
24.97% |
20.24% |
21.30% |
11.44% |
27.97% |
22.70% |
21.87% |
17.64% |
26.65% |
Pre Tax Income Margin |
|
38.76% |
30.46% |
25.06% |
20.43% |
20.79% |
16.45% |
29.81% |
26.61% |
24.26% |
25.35% |
31.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
61.56 |
25.46 |
14.95 |
11.59 |
11.22 |
9.21 |
17.64 |
15.52 |
14.57 |
15.51 |
23.30 |
NOPAT to Interest Expense |
|
56.21 |
21.44 |
13.90 |
10.49 |
10.47 |
9.35 |
15.61 |
12.39 |
12.23 |
16.20 |
19.08 |
EBIT Less CapEx to Interest Expense |
|
53.64 |
21.09 |
13.26 |
9.11 |
9.44 |
7.55 |
16.44 |
14.47 |
12.27 |
14.08 |
21.60 |
NOPAT Less CapEx to Interest Expense |
|
48.30 |
17.07 |
12.21 |
8.01 |
8.69 |
7.69 |
14.41 |
11.34 |
9.94 |
14.77 |
17.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
24.41% |
24.83% |
27.94% |
31.86% |
39.58% |
47.87% |
45.27% |
42.64% |
41.69% |
36.35% |
35.38% |
Augmented Payout Ratio |
|
50.84% |
49.02% |
55.30% |
61.96% |
75.25% |
88.98% |
77.31% |
70.25% |
78.63% |
76.99% |
83.57% |