Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.80% |
5.72% |
-8.21% |
18.62% |
6.79% |
3.60% |
14.39% |
28.64% |
0.09% |
28.14% |
49.61% |
EBITDA Growth |
|
-4.85% |
54.27% |
-17.28% |
-3.37% |
414.37% |
-77.67% |
-6.16% |
49.95% |
-48.74% |
134.84% |
19.22% |
EBIT Growth |
|
-2.98% |
170.93% |
-16.19% |
-57.66% |
1,231.18% |
-108.68% |
18.94% |
47.70% |
-63.05% |
163.60% |
12.97% |
NOPAT Growth |
|
-6.51% |
53.17% |
47.86% |
-36.04% |
186.71% |
-66.07% |
-9.71% |
79.65% |
-24.25% |
-12.70% |
10.89% |
Net Income Growth |
|
9.12% |
177.86% |
-8.30% |
-59.29% |
990.80% |
-109.99% |
17.13% |
68.77% |
-66.33% |
150.61% |
14.93% |
EPS Growth |
|
-84.05% |
169.62% |
-89.75% |
-56.80% |
1,060.29% |
-92.82% |
-91.14% |
-74.76% |
-66.51% |
154.80% |
24.38% |
Operating Cash Flow Growth |
|
-43.59% |
35.92% |
20.16% |
-15.17% |
-8.90% |
-21.95% |
3.93% |
56.27% |
7.09% |
4.37% |
26.70% |
Free Cash Flow Firm Growth |
|
-501.87% |
473.68% |
81.64% |
-541.53% |
346.54% |
-95.93% |
342.42% |
-234.42% |
-50.56% |
42.09% |
344.92% |
Invested Capital Growth |
|
97.28% |
2.75% |
24.83% |
92.74% |
27.57% |
13.77% |
-40.87% |
200.97% |
-6.68% |
-34.83% |
-2.82% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
50.35% |
51.69% |
48.30% |
48.34% |
48.49% |
41.49% |
49.41% |
49.22% |
50.00% |
58.64% |
61.50% |
EBITDA Margin |
|
33.57% |
33.95% |
23.27% |
25.82% |
31.69% |
6.58% |
30.52% |
38.16% |
32.74% |
63.94% |
34.89% |
Operating Margin |
|
15.98% |
16.24% |
12.87% |
8.45% |
13.39% |
5.87% |
15.18% |
18.50% |
14.24% |
17.58% |
26.10% |
EBIT Margin |
|
18.16% |
18.01% |
7.03% |
7.70% |
21.56% |
-2.04% |
24.28% |
23.35% |
20.34% |
55.11% |
26.79% |
Profit (Net Income) Margin |
|
18.16% |
16.01% |
6.09% |
6.10% |
17.77% |
-2.13% |
22.08% |
21.56% |
16.44% |
48.86% |
24.98% |
Tax Burden Percent |
|
84.46% |
85.52% |
74.51% |
70.43% |
82.40% |
672.94% |
82.64% |
85.93% |
79.92% |
85.56% |
84.60% |
Interest Burden Percent |
|
118.40% |
103.97% |
116.36% |
112.51% |
100.03% |
15.55% |
110.02% |
107.45% |
101.10% |
103.62% |
110.23% |
Effective Tax Rate |
|
15.54% |
14.48% |
25.49% |
29.57% |
17.60% |
0.00% |
17.36% |
14.07% |
20.08% |
14.44% |
15.40% |
Return on Invested Capital (ROIC) |
|
13.72% |
22.11% |
16.25% |
16.27% |
41.74% |
17.63% |
41.27% |
54.60% |
58.82% |
59.24% |
55.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.46% |
20.42% |
18.83% |
16.15% |
36.87% |
22.09% |
33.51% |
49.02% |
54.36% |
17.51% |
50.22% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.99% |
-13.61% |
-13.11% |
-12.58% |
-30.96% |
-18.94% |
-26.85% |
-38.10% |
-46.43% |
-13.33% |
-29.66% |
Return on Equity (ROE) |
|
8.73% |
8.49% |
3.14% |
3.69% |
10.77% |
-1.30% |
14.42% |
16.50% |
12.39% |
45.90% |
25.58% |
Cash Return on Invested Capital (CROIC) |
|
-51.73% |
19.39% |
-5.84% |
-47.09% |
17.50% |
4.75% |
92.65% |
-45.65% |
65.73% |
101.41% |
58.10% |
Operating Return on Assets (OROA) |
|
5.72% |
5.99% |
2.17% |
2.71% |
7.52% |
-0.73% |
8.82% |
9.39% |
8.47% |
28.97% |
15.28% |
Return on Assets (ROA) |
|
5.72% |
5.33% |
1.88% |
2.15% |
6.20% |
-0.76% |
8.02% |
8.67% |
6.84% |
25.69% |
14.25% |
Return on Common Equity (ROCE) |
|
8.11% |
7.93% |
2.96% |
3.49% |
10.23% |
-1.22% |
13.10% |
15.00% |
11.75% |
43.60% |
24.17% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.17% |
8.85% |
3.37% |
3.59% |
10.41% |
-1.40% |
13.86% |
15.85% |
12.57% |
40.41% |
23.99% |
Net Operating Profit after Tax (NOPAT) |
|
2,461 |
2,633 |
1,719 |
1,162 |
1,817 |
634 |
1,868 |
2,069 |
1,152 |
1,520 |
1,742 |
NOPAT Margin |
|
13.50% |
13.89% |
9.59% |
5.95% |
11.04% |
4.11% |
12.55% |
15.90% |
11.38% |
15.04% |
22.08% |
Net Nonoperating Expense Percent (NNEP) |
|
4.26% |
1.69% |
-2.59% |
0.11% |
4.86% |
-4.46% |
7.77% |
5.58% |
4.46% |
41.73% |
5.03% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.21% |
5.67% |
3.79% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
49.65% |
48.32% |
51.70% |
51.66% |
51.51% |
58.51% |
50.59% |
50.78% |
50.01% |
41.36% |
38.50% |
SG&A Expenses to Revenue |
|
17.74% |
17.47% |
16.59% |
19.86% |
16.87% |
18.54% |
18.80% |
15.48% |
21.36% |
25.72% |
21.17% |
R&D to Revenue |
|
16.63% |
17.97% |
18.85% |
20.03% |
18.22% |
17.08% |
15.42% |
15.24% |
14.39% |
15.33% |
14.23% |
Operating Expenses to Revenue |
|
34.37% |
35.45% |
35.44% |
39.89% |
35.09% |
35.62% |
34.22% |
30.72% |
35.75% |
41.05% |
35.40% |
Earnings before Interest and Taxes (EBIT) |
|
3,312 |
3,414 |
1,260 |
1,503 |
3,550 |
-314 |
3,615 |
3,039 |
2,058 |
5,570 |
2,113 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6,123 |
6,436 |
4,172 |
5,043 |
5,219 |
1,015 |
4,544 |
4,966 |
3,312 |
6,462 |
2,752 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.81 |
1.20 |
1.22 |
1.55 |
2.58 |
2.33 |
2.92 |
0.46 |
0.43 |
0.54 |
0.97 |
Price to Tangible Book Value (P/TBV) |
|
0.89 |
1.33 |
1.36 |
1.75 |
2.97 |
2.65 |
3.52 |
0.56 |
0.55 |
0.70 |
1.65 |
Price to Revenue (P/Rev) |
|
1.60 |
2.17 |
2.20 |
2.63 |
4.40 |
3.54 |
4.65 |
0.63 |
0.56 |
0.65 |
1.01 |
Price to Earnings (P/E) |
|
8.95 |
14.38 |
36.06 |
32.04 |
20.95 |
185.01 |
17.26 |
2.90 |
3.42 |
1.28 |
3.77 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
11.17% |
6.95% |
2.77% |
3.12% |
4.77% |
0.54% |
5.79% |
34.44% |
29.21% |
78.34% |
26.51% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.71 |
1.57 |
1.61 |
2.88 |
9.97 |
9.00 |
14.35 |
0.00 |
0.00 |
0.00 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.92 |
1.00 |
1.05 |
1.39 |
2.95 |
2.23 |
3.24 |
0.00 |
0.00 |
0.00 |
0.37 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
2.75 |
2.94 |
4.52 |
5.38 |
9.32 |
33.93 |
10.63 |
0.00 |
0.00 |
0.00 |
1.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.08 |
5.54 |
14.96 |
18.05 |
13.70 |
0.00 |
13.36 |
0.00 |
0.00 |
0.00 |
1.37 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.84 |
7.18 |
10.97 |
23.34 |
26.77 |
54.31 |
25.84 |
0.00 |
0.00 |
0.00 |
1.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.78 |
3.67 |
4.97 |
8.59 |
13.07 |
8.43 |
9.22 |
0.00 |
0.00 |
0.00 |
1.01 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.19 |
0.00 |
0.00 |
63.84 |
201.70 |
11.51 |
0.00 |
0.00 |
0.00 |
1.58 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.29 |
0.35 |
0.37 |
0.39 |
0.39 |
0.37 |
0.63 |
0.52 |
0.42 |
0.48 |
Long-Term Debt to Equity |
|
0.18 |
0.22 |
0.27 |
0.31 |
0.31 |
0.34 |
0.31 |
0.27 |
0.35 |
0.40 |
0.43 |
Financial Leverage |
|
-0.53 |
-0.67 |
-0.70 |
-0.78 |
-0.84 |
-0.86 |
-0.80 |
-0.78 |
-0.85 |
-0.76 |
-0.59 |
Leverage Ratio |
|
1.53 |
1.59 |
1.67 |
1.71 |
1.74 |
1.72 |
1.80 |
1.90 |
1.81 |
1.79 |
1.80 |
Compound Leverage Factor |
|
1.81 |
1.66 |
1.94 |
1.93 |
1.74 |
0.27 |
1.98 |
2.04 |
1.83 |
1.85 |
1.98 |
Debt to Total Capital |
|
20.03% |
22.55% |
26.04% |
27.06% |
28.25% |
27.87% |
26.97% |
38.63% |
34.41% |
29.40% |
32.30% |
Short-Term Debt to Total Capital |
|
5.39% |
5.63% |
6.39% |
4.78% |
5.68% |
3.58% |
4.16% |
21.77% |
11.29% |
0.94% |
2.90% |
Long-Term Debt to Total Capital |
|
14.65% |
16.92% |
19.65% |
22.28% |
22.57% |
24.29% |
22.81% |
16.86% |
23.13% |
28.46% |
29.39% |
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 |
|
5.64% |
5.60% |
4.46% |
4.07% |
3.42% |
3.85% |
5.34% |
7.07% |
3.67% |
3.32% |
3.73% |
Common Equity to Total Capital |
|
74.33% |
71.85% |
69.50% |
68.87% |
68.33% |
68.29% |
67.69% |
54.30% |
61.92% |
67.28% |
63.97% |
Debt to EBITDA |
|
1.59 |
1.67 |
2.91 |
2.58 |
2.23 |
9.45 |
2.08 |
2.54 |
2.22 |
0.83 |
1.51 |
Net Debt to EBITDA |
|
-2.46 |
-3.87 |
-5.45 |
-5.20 |
-4.82 |
-21.23 |
-5.03 |
-2.88 |
-3.66 |
-1.67 |
-2.03 |
Long-Term Debt to EBITDA |
|
1.16 |
1.26 |
2.20 |
2.13 |
1.78 |
8.23 |
1.76 |
1.11 |
1.49 |
0.80 |
1.37 |
Debt to NOPAT |
|
3.95 |
4.09 |
7.06 |
11.21 |
6.39 |
15.12 |
5.06 |
6.09 |
6.39 |
3.51 |
2.38 |
Net Debt to NOPAT |
|
-6.11 |
-9.47 |
-13.23 |
-22.58 |
-13.85 |
-33.98 |
-12.23 |
-6.92 |
-10.53 |
-7.10 |
-3.21 |
Long-Term Debt to NOPAT |
|
2.89 |
3.07 |
5.33 |
9.23 |
5.11 |
13.18 |
4.28 |
2.66 |
4.29 |
3.40 |
2.17 |
Altman Z-Score |
|
2.22 |
2.75 |
2.40 |
2.64 |
3.54 |
3.13 |
3.97 |
1.76 |
1.94 |
2.80 |
2.80 |
Noncontrolling Interest Sharing Ratio |
|
7.14% |
6.65% |
5.80% |
5.21% |
5.03% |
6.34% |
9.16% |
9.08% |
5.17% |
5.03% |
5.51% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.09 |
3.01 |
2.67 |
2.86 |
2.68 |
2.89 |
2.73 |
1.84 |
2.16 |
3.00 |
3.16 |
Quick Ratio |
|
1.71 |
2.70 |
2.40 |
2.57 |
2.51 |
2.71 |
2.57 |
1.80 |
2.08 |
2.84 |
2.97 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-9,280 |
2,309 |
-618 |
-3,365 |
762 |
171 |
4,193 |
-1,730 |
1,287 |
2,603 |
1,832 |
Operating Cash Flow to CapEx |
|
261.05% |
327.21% |
315.83% |
184.67% |
476.00% |
442.72% |
410.02% |
686.92% |
543.78% |
378.18% |
373.17% |
Free Cash Flow to Firm to Interest Expense |
|
-23.99 |
5.05 |
-1.46 |
-6.27 |
1.60 |
0.40 |
15.30 |
-6.98 |
7.75 |
16.42 |
18.12 |
Operating Cash Flow to Interest Expense |
|
7.52 |
11.27 |
8.98 |
5.88 |
7.80 |
9.61 |
19.10 |
20.33 |
19.41 |
18.99 |
28.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.64 |
7.83 |
6.14 |
2.70 |
6.16 |
7.44 |
14.44 |
17.37 |
15.84 |
13.97 |
20.89 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.33 |
0.31 |
0.35 |
0.35 |
0.36 |
0.36 |
0.40 |
0.42 |
0.53 |
0.57 |
Accounts Receivable Turnover |
|
11.32 |
8.99 |
8.40 |
12.11 |
12.03 |
13.51 |
17.34 |
19.05 |
13.21 |
13.63 |
16.50 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
4.52 |
5.11 |
5.06 |
6.20 |
6.19 |
5.89 |
6.59 |
7.37 |
6.25 |
6.70 |
6.90 |
Accounts Payable Turnover |
|
1.65 |
1.69 |
1.51 |
1.60 |
1.56 |
1.73 |
1.56 |
1.78 |
1.69 |
1.70 |
1.84 |
Days Sales Outstanding (DSO) |
|
32.23 |
40.60 |
43.46 |
30.13 |
30.35 |
27.02 |
21.05 |
19.16 |
27.64 |
26.77 |
22.12 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
221.48 |
215.66 |
241.81 |
228.24 |
233.75 |
210.67 |
233.79 |
204.77 |
216.58 |
214.87 |
198.39 |
Cash Conversion Cycle (CCC) |
|
-189.25 |
-175.07 |
-198.36 |
-198.10 |
-203.41 |
-183.65 |
-212.74 |
-185.62 |
-188.94 |
-188.09 |
-176.28 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
23,811 |
12,070 |
11,746 |
9,410 |
4,882 |
3,827 |
3,364 |
5,689 |
1,890 |
2,025 |
3,108 |
Invested Capital Turnover |
|
1.02 |
1.59 |
1.70 |
2.73 |
3.78 |
4.29 |
3.29 |
3.43 |
5.17 |
3.94 |
2.50 |
Increase / (Decrease) in Invested Capital |
|
11,741 |
323 |
2,337 |
4,528 |
1,055 |
463 |
-2,325 |
3,799 |
-135 |
-1,082 |
-90 |
Enterprise Value (EV) |
|
16,828 |
18,906 |
18,854 |
27,127 |
48,654 |
34,427 |
48,278 |
-3,856 |
-5,631 |
-3,651 |
2,899 |
Market Capitalization |
|
29,133 |
41,151 |
39,523 |
51,413 |
72,417 |
54,641 |
69,259 |
8,154 |
5,709 |
6,542 |
8,003 |
Book Value per Share |
|
$12.87 |
$12.27 |
$11.72 |
$12.39 |
$812.53 |
$672.36 |
$681.00 |
$509.67 |
$382.33 |
$348.05 |
$234.43 |
Tangible Book Value per Share |
|
$11.73 |
$11.09 |
$10.48 |
$10.96 |
$704.59 |
$590.78 |
$565.13 |
$415.67 |
$302.72 |
$266.82 |
$138.07 |
Total Capital |
|
48,588 |
47,755 |
46,619 |
48,179 |
41,123 |
34,398 |
35,028 |
32,595 |
21,370 |
18,161 |
12,837 |
Total Debt |
|
9,734 |
10,767 |
12,140 |
13,036 |
11,617 |
9,586 |
9,447 |
12,590 |
7,354 |
5,340 |
4,146 |
Total Long-Term Debt |
|
7,116 |
8,079 |
9,161 |
10,734 |
9,280 |
8,355 |
7,991 |
5,495 |
4,943 |
5,169 |
3,773 |
Net Debt |
|
-15,044 |
-24,918 |
-22,746 |
-26,246 |
-25,169 |
-21,538 |
-22,852 |
-14,316 |
-12,125 |
-10,796 |
-5,584 |
Capital Expenditures (CapEx) |
|
1,114 |
1,576 |
1,201 |
1,710 |
782 |
923 |
1,277 |
733 |
593 |
796 |
773 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4,403 |
-4,579 |
-4,575 |
-5,871 |
-5,043 |
-4,394 |
-4,834 |
-570 |
-2,822 |
-2,249 |
-1,750 |
Debt-free Net Working Capital (DFNWC) |
|
14,659 |
24,352 |
22,295 |
24,088 |
20,018 |
16,763 |
15,755 |
17,700 |
10,106 |
8,107 |
7,410 |
Net Working Capital (NWC) |
|
12,042 |
21,663 |
19,315 |
21,785 |
17,681 |
15,532 |
14,299 |
10,605 |
7,694 |
7,937 |
7,037 |
Net Nonoperating Expense (NNE) |
|
-851 |
-403 |
626 |
-29 |
-1,109 |
962 |
-1,419 |
-737 |
-511 |
-3,417 |
-229 |
Net Nonoperating Obligations (NNO) |
|
-15,044 |
-24,918 |
-22,732 |
-25,733 |
-24,625 |
-20,985 |
-22,217 |
-14,316 |
-12,125 |
-10,796 |
-5,584 |
Total Depreciation and Amortization (D&A) |
|
2,811 |
3,022 |
2,912 |
3,540 |
1,669 |
1,329 |
929 |
1,927 |
1,254 |
892 |
639 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-24.14% |
-24.15% |
-25.51% |
-30.05% |
-30.62% |
-28.49% |
-32.47% |
-4.38% |
-27.90% |
-22.26% |
-22.18% |
Debt-free Net Working Capital to Revenue |
|
80.38% |
128.45% |
124.34% |
123.30% |
121.55% |
108.70% |
105.83% |
136.01% |
99.90% |
80.22% |
93.95% |
Net Working Capital to Revenue |
|
66.03% |
114.27% |
107.72% |
111.51% |
107.36% |
100.72% |
96.05% |
81.49% |
76.06% |
78.53% |
89.22% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.56 |
$9.82 |
$3.62 |
$5.61 |
$12.56 |
$17.14 |
$240.18 |
$170.27 |
$96.62 |
$309.46 |
$126.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
5.06B |
5.09B |
5.01B |
4.96B |
4.89B |
62.47M |
62.60M |
62.19M |
61.93M |
62.35M |
62.61M |
Adjusted Diluted Earnings per Share |
|
$1.55 |
$9.70 |
$3.60 |
$5.50 |
$12.44 |
$16.88 |
$238.33 |
$169.16 |
$96.37 |
$308.45 |
$126.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
5.60B |
5.67B |
5.62B |
5.63B |
5.51B |
69.77M |
70.34M |
69.90M |
69.51M |
70.07M |
70.40M |
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 |
|
2.76B |
2.81B |
2.80B |
2.76B |
2.68B |
34.58M |
34.93M |
34.82M |
34.73M |
34.61M |
35.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,461 |
2,633 |
1,719 |
1,162 |
1,817 |
634 |
1,868 |
2,069 |
1,152 |
1,520 |
1,742 |
Normalized NOPAT Margin |
|
13.50% |
13.89% |
9.59% |
5.95% |
11.04% |
4.11% |
12.55% |
15.90% |
11.38% |
15.04% |
22.08% |
Pre Tax Income Margin |
|
21.50% |
18.72% |
8.18% |
8.66% |
21.56% |
-0.32% |
26.72% |
25.10% |
20.57% |
57.10% |
29.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.56 |
7.46 |
2.98 |
2.80 |
7.44 |
-0.74 |
13.19 |
12.26 |
12.39 |
35.14 |
20.90 |
NOPAT to Interest Expense |
|
6.36 |
5.75 |
4.07 |
2.17 |
3.81 |
1.49 |
6.82 |
8.35 |
6.94 |
9.59 |
17.23 |
EBIT Less CapEx to Interest Expense |
|
5.68 |
4.02 |
0.14 |
-0.38 |
5.80 |
-2.91 |
8.53 |
9.31 |
8.82 |
30.12 |
13.26 |
NOPAT Less CapEx to Interest Expense |
|
3.48 |
2.31 |
1.23 |
-1.02 |
2.17 |
-0.68 |
2.16 |
5.39 |
3.37 |
4.57 |
9.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.84% |
Augmented Payout Ratio |
|
26.16% |
22.11% |
25.55% |
99.87% |
68.61% |
-216.70% |
14.67% |
9.42% |
0.00% |
19.66% |
7.84% |