| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.25% |
-1.50% |
-26.68% |
13.33% |
22.55% |
7.20% |
-2.47% |
1.01% |
9.29% |
2.98% |
6.40% |
| EBITDA Growth |
|
-13.68% |
-6.56% |
37.93% |
-17.32% |
-1.45% |
0.70% |
29.76% |
-19.44% |
13.27% |
-15.95% |
9.10% |
| EBIT Growth |
|
-16.81% |
-8.92% |
49.06% |
-29.42% |
-3.07% |
13.07% |
39.57% |
-24.72% |
12.81% |
-23.78% |
12.40% |
| NOPAT Growth |
|
-13.41% |
-13.94% |
57.83% |
-12.31% |
-15.72% |
15.23% |
36.25% |
-22.54% |
10.52% |
-24.95% |
13.49% |
| Net Income Growth |
|
-22.11% |
-15.47% |
57.55% |
-70.58% |
-19.16% |
671.56% |
-38.45% |
-24.45% |
13.34% |
-33.92% |
6.17% |
| EPS Growth |
|
-22.26% |
-15.02% |
59.67% |
-70.24% |
-18.60% |
665.71% |
-38.62% |
-23.71% |
13.55% |
-33.68% |
6.35% |
| Operating Cash Flow Growth |
|
34.15% |
23.63% |
-13.62% |
1.32% |
7.13% |
-0.14% |
-25.86% |
14.11% |
-3.22% |
3.67% |
-4.56% |
| Free Cash Flow Firm Growth |
|
164.86% |
16.74% |
218.53% |
-264.63% |
119.67% |
30.35% |
-36.22% |
10.02% |
-14.12% |
-325.53% |
155.46% |
| Invested Capital Growth |
|
-3.28% |
-8.23% |
-49.59% |
265.21% |
-4.07% |
-6.84% |
3.06% |
-1.33% |
1.57% |
32.76% |
-2.17% |
| Revenue Q/Q Growth |
|
-1.93% |
-0.08% |
-26.24% |
13.46% |
20.59% |
3.92% |
-2.70% |
1.35% |
0.87% |
2.39% |
0.27% |
| EBITDA Q/Q Growth |
|
-16.54% |
-5.93% |
41.39% |
-13.47% |
-9.24% |
5.44% |
14.87% |
-13.74% |
7.53% |
-10.53% |
13.47% |
| EBIT Q/Q Growth |
|
-20.15% |
-7.69% |
55.04% |
-21.34% |
-10.43% |
8.21% |
18.75% |
-17.17% |
8.43% |
-16.32% |
20.60% |
| NOPAT Q/Q Growth |
|
-18.37% |
-13.88% |
80.91% |
-20.20% |
-10.98% |
9.84% |
19.95% |
-17.73% |
8.01% |
-16.20% |
21.74% |
| Net Income Q/Q Growth |
|
-19.95% |
-14.83% |
81.76% |
-46.19% |
-32.59% |
6.13% |
25.25% |
-20.23% |
9.30% |
-23.27% |
32.60% |
| EPS Q/Q Growth |
|
-19.62% |
-15.02% |
80.63% |
-45.91% |
-32.04% |
6.14% |
25.10% |
-19.81% |
8.78% |
-23.17% |
33.11% |
| Operating Cash Flow Q/Q Growth |
|
8.94% |
3.11% |
-0.23% |
0.31% |
-2.17% |
1.53% |
-10.16% |
-5.90% |
14.53% |
5.62% |
-2.50% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.00% |
19.00% |
259.07% |
-4.69% |
-45.61% |
-44.41% |
-16.97% |
-2.93% |
16.62% |
0.42% |
3.11% |
| Invested Capital Q/Q Growth |
|
1.28% |
-4.08% |
-47.54% |
-19.67% |
-13.64% |
-1.58% |
3.16% |
1.10% |
0.47% |
-1.03% |
0.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.42% |
36.78% |
41.84% |
35.89% |
33.22% |
34.51% |
33.16% |
30.68% |
31.17% |
30.83% |
30.42% |
| EBITDA Margin |
|
16.79% |
15.93% |
29.96% |
21.86% |
17.58% |
16.51% |
21.97% |
17.52% |
18.16% |
14.82% |
15.20% |
| Operating Margin |
|
13.04% |
12.06% |
24.52% |
15.27% |
12.08% |
12.74% |
18.23% |
13.58% |
14.02% |
10.38% |
10.96% |
| EBIT Margin |
|
13.04% |
12.06% |
24.52% |
15.27% |
12.08% |
12.74% |
18.23% |
13.58% |
14.02% |
10.38% |
10.96% |
| Profit (Net Income) Margin |
|
8.24% |
7.07% |
15.20% |
3.95% |
2.60% |
18.73% |
11.82% |
8.84% |
9.17% |
5.88% |
5.87% |
| Tax Burden Percent |
|
70.18% |
66.31% |
67.40% |
31.45% |
33.76% |
212.53% |
75.00% |
77.64% |
76.06% |
74.90% |
75.63% |
| Interest Burden Percent |
|
90.04% |
88.44% |
91.96% |
82.18% |
63.84% |
69.20% |
86.47% |
83.83% |
85.98% |
75.70% |
70.82% |
| Effective Tax Rate |
|
29.82% |
33.69% |
29.79% |
12.77% |
24.16% |
22.72% |
24.55% |
22.36% |
23.94% |
25.10% |
24.37% |
| Return on Invested Capital (ROIC) |
|
13.71% |
12.51% |
27.43% |
15.43% |
8.45% |
10.30% |
14.33% |
11.01% |
12.15% |
7.78% |
7.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.82% |
10.48% |
23.37% |
3.09% |
1.41% |
22.24% |
11.22% |
8.06% |
9.18% |
4.69% |
4.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
30.99% |
26.18% |
88.29% |
22.59% |
8.53% |
78.16% |
20.69% |
12.33% |
12.38% |
7.43% |
7.81% |
| Return on Equity (ROE) |
|
44.70% |
38.69% |
115.72% |
38.02% |
16.98% |
88.45% |
35.02% |
23.34% |
24.53% |
15.20% |
15.64% |
| Cash Return on Invested Capital (CROIC) |
|
17.04% |
21.10% |
93.37% |
-98.59% |
12.61% |
17.38% |
11.32% |
12.35% |
10.59% |
-20.37% |
10.01% |
| Operating Return on Assets (OROA) |
|
13.02% |
12.06% |
27.71% |
11.87% |
7.07% |
8.68% |
12.82% |
9.85% |
10.96% |
7.33% |
7.46% |
| Return on Assets (ROA) |
|
8.23% |
7.08% |
17.17% |
3.07% |
1.52% |
12.76% |
8.31% |
6.41% |
7.16% |
4.15% |
4.00% |
| Return on Common Equity (ROCE) |
|
44.94% |
38.64% |
115.12% |
37.77% |
16.86% |
88.09% |
34.97% |
23.32% |
24.51% |
15.20% |
15.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
48.23% |
36.92% |
0.00% |
19.13% |
19.13% |
63.52% |
31.79% |
22.73% |
23.44% |
14.94% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
740 |
637 |
1,005 |
881 |
742 |
856 |
1,166 |
903 |
998 |
749 |
850 |
| NOPAT Margin |
|
9.15% |
8.00% |
17.21% |
13.32% |
9.16% |
9.84% |
13.75% |
10.55% |
10.67% |
7.77% |
8.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.89% |
2.03% |
4.07% |
12.34% |
7.05% |
-11.95% |
3.10% |
2.94% |
2.97% |
3.08% |
3.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.90% |
| Cost of Revenue to Revenue |
|
65.58% |
63.22% |
58.16% |
64.11% |
66.78% |
65.49% |
66.84% |
69.32% |
68.83% |
69.17% |
69.58% |
| SG&A Expenses to Revenue |
|
7.44% |
7.22% |
7.68% |
8.51% |
7.52% |
7.16% |
7.06% |
7.21% |
6.99% |
7.65% |
6.57% |
| R&D to Revenue |
|
1.45% |
1.32% |
1.59% |
1.38% |
1.12% |
1.07% |
0.99% |
1.02% |
0.98% |
1.06% |
0.98% |
| Operating Expenses to Revenue |
|
21.38% |
24.72% |
17.32% |
20.62% |
21.14% |
21.77% |
14.94% |
17.10% |
17.15% |
20.45% |
19.46% |
| Earnings before Interest and Taxes (EBIT) |
|
1,054 |
960 |
1,431 |
1,010 |
979 |
1,107 |
1,545 |
1,163 |
1,312 |
1,000 |
1,124 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,357 |
1,268 |
1,749 |
1,446 |
1,425 |
1,435 |
1,862 |
1,500 |
1,699 |
1,428 |
1,558 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.45 |
9.81 |
0.00 |
7.44 |
9.57 |
5.15 |
3.82 |
4.18 |
3.64 |
3.68 |
2.47 |
| 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 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.44 |
1.88 |
2.19 |
1.53 |
1.30 |
1.52 |
1.42 |
1.63 |
1.42 |
1.45 |
0.94 |
| Price to Earnings (P/E) |
|
17.52 |
26.58 |
14.42 |
38.87 |
50.00 |
8.10 |
12.01 |
18.39 |
15.53 |
24.62 |
16.01 |
| Dividend Yield |
|
3.32% |
2.57% |
3.32% |
4.15% |
4.00% |
3.21% |
3.68% |
3.19% |
3.31% |
3.96% |
4.76% |
| Earnings Yield |
|
5.71% |
3.76% |
6.93% |
2.57% |
2.00% |
12.34% |
8.33% |
5.44% |
6.44% |
4.06% |
6.25% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.92 |
3.74 |
5.20 |
2.19 |
2.21 |
2.31 |
2.06 |
2.29 |
2.15 |
1.91 |
1.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.92 |
2.29 |
2.19 |
2.97 |
2.34 |
2.13 |
2.01 |
2.18 |
1.91 |
2.18 |
1.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.42 |
14.36 |
7.29 |
13.57 |
13.34 |
12.92 |
9.14 |
12.42 |
10.49 |
14.73 |
10.50 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.70 |
18.97 |
8.91 |
19.43 |
19.41 |
16.74 |
11.02 |
16.02 |
13.59 |
21.04 |
14.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.94 |
28.60 |
12.69 |
22.27 |
25.59 |
21.67 |
14.60 |
20.63 |
17.86 |
28.08 |
19.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.85 |
12.21 |
9.90 |
15.03 |
13.59 |
13.28 |
16.45 |
15.77 |
15.60 |
17.75 |
14.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.84 |
16.96 |
3.73 |
0.00 |
17.16 |
12.84 |
18.49 |
18.39 |
20.49 |
0.00 |
15.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.96 |
2.30 |
0.00 |
6.93 |
7.62 |
2.41 |
1.60 |
1.44 |
1.28 |
1.89 |
1.76 |
| Long-Term Debt to Equity |
|
1.84 |
1.51 |
0.00 |
5.82 |
6.39 |
1.94 |
1.59 |
1.20 |
1.23 |
1.52 |
1.56 |
| Financial Leverage |
|
2.62 |
2.50 |
3.78 |
7.32 |
6.07 |
3.51 |
1.84 |
1.53 |
1.35 |
1.58 |
1.82 |
| Leverage Ratio |
|
5.43 |
5.47 |
6.74 |
12.40 |
11.14 |
6.93 |
4.21 |
3.64 |
3.42 |
3.66 |
3.91 |
| Compound Leverage Factor |
|
4.89 |
4.84 |
6.20 |
10.19 |
7.11 |
4.80 |
3.64 |
3.05 |
2.94 |
2.77 |
2.77 |
| Debt to Total Capital |
|
74.78% |
69.74% |
0.00% |
87.39% |
88.40% |
70.69% |
61.59% |
59.07% |
56.14% |
65.43% |
63.72% |
| Short-Term Debt to Total Capital |
|
28.27% |
24.06% |
0.00% |
14.01% |
14.30% |
13.71% |
0.58% |
10.00% |
2.29% |
12.96% |
7.08% |
| Long-Term Debt to Total Capital |
|
46.51% |
45.68% |
0.00% |
73.39% |
74.10% |
56.98% |
61.01% |
49.07% |
53.86% |
52.47% |
56.64% |
| 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 |
|
-0.07% |
0.16% |
0.00% |
0.08% |
0.09% |
0.07% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
| Common Equity to Total Capital |
|
25.30% |
30.10% |
0.00% |
12.53% |
11.51% |
29.24% |
38.38% |
40.91% |
43.83% |
34.55% |
36.26% |
| Debt to EBITDA |
|
3.01 |
2.79 |
0.00 |
6.58 |
5.95 |
4.32 |
2.72 |
3.21 |
2.76 |
5.03 |
4.40 |
| Net Debt to EBITDA |
|
2.82 |
2.55 |
0.00 |
6.55 |
5.92 |
3.72 |
2.68 |
3.13 |
2.65 |
4.96 |
4.32 |
| Long-Term Debt to EBITDA |
|
1.87 |
1.82 |
0.00 |
5.53 |
4.98 |
3.48 |
2.69 |
2.66 |
2.65 |
4.03 |
3.91 |
| Debt to NOPAT |
|
5.52 |
5.55 |
0.00 |
10.80 |
11.41 |
7.24 |
4.34 |
5.33 |
4.70 |
9.59 |
8.07 |
| Net Debt to NOPAT |
|
5.18 |
5.08 |
0.00 |
10.75 |
11.37 |
6.24 |
4.28 |
5.21 |
4.51 |
9.45 |
7.91 |
| Long-Term Debt to NOPAT |
|
3.43 |
3.63 |
0.00 |
9.07 |
9.57 |
5.84 |
4.30 |
4.43 |
4.51 |
7.69 |
7.17 |
| Altman Z-Score |
|
2.67 |
3.09 |
0.00 |
1.25 |
1.47 |
2.10 |
2.43 |
2.40 |
2.59 |
1.89 |
1.85 |
| Noncontrolling Interest Sharing Ratio |
|
-0.54% |
0.14% |
0.52% |
0.66% |
0.72% |
0.41% |
0.14% |
0.06% |
0.06% |
0.05% |
0.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.75 |
0.75 |
0.00 |
0.64 |
0.58 |
0.78 |
0.93 |
0.68 |
0.93 |
0.61 |
0.77 |
| Quick Ratio |
|
0.32 |
0.36 |
0.00 |
0.17 |
0.18 |
0.47 |
0.37 |
0.23 |
0.32 |
0.21 |
0.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
920 |
1,074 |
3,420 |
-5,630 |
1,107 |
1,444 |
921 |
1,013 |
870 |
-1,962 |
1,088 |
| Operating Cash Flow to CapEx |
|
330.41% |
443.75% |
381.07% |
320.64% |
364.06% |
466.89% |
376.36% |
488.02% |
308.92% |
229.21% |
265.49% |
| Free Cash Flow to Firm to Interest Expense |
|
8.52 |
9.34 |
29.74 |
-30.77 |
3.11 |
4.18 |
4.38 |
5.36 |
4.63 |
-7.88 |
3.15 |
| Operating Cash Flow to Interest Expense |
|
11.17 |
12.97 |
11.20 |
7.13 |
3.93 |
4.05 |
4.93 |
6.25 |
6.08 |
4.76 |
3.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.79 |
10.04 |
8.26 |
4.91 |
2.85 |
3.18 |
3.62 |
4.97 |
4.11 |
2.68 |
2.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.00 |
1.00 |
1.13 |
0.78 |
0.59 |
0.68 |
0.70 |
0.72 |
0.78 |
0.71 |
0.68 |
| Accounts Receivable Turnover |
|
12.27 |
12.51 |
0.00 |
0.00 |
14.26 |
15.13 |
14.49 |
15.07 |
17.49 |
16.63 |
16.91 |
| Inventory Turnover |
|
5.27 |
5.20 |
0.00 |
0.00 |
6.19 |
6.57 |
6.28 |
5.45 |
5.08 |
4.98 |
5.08 |
| Fixed Asset Turnover |
|
3.47 |
3.35 |
2.88 |
3.22 |
3.29 |
3.60 |
3.58 |
3.63 |
3.95 |
3.78 |
3.75 |
| Accounts Payable Turnover |
|
9.90 |
8.72 |
0.00 |
0.00 |
7.13 |
6.11 |
5.35 |
4.94 |
4.88 |
5.09 |
5.40 |
| Days Sales Outstanding (DSO) |
|
29.74 |
29.18 |
0.00 |
0.00 |
25.60 |
24.13 |
25.19 |
24.21 |
20.87 |
21.95 |
21.59 |
| Days Inventory Outstanding (DIO) |
|
69.25 |
70.16 |
0.00 |
0.00 |
58.99 |
55.60 |
58.12 |
67.00 |
71.89 |
73.30 |
71.88 |
| Days Payable Outstanding (DPO) |
|
36.88 |
41.84 |
0.00 |
0.00 |
51.20 |
59.73 |
68.26 |
73.92 |
74.81 |
71.66 |
67.61 |
| Cash Conversion Cycle (CCC) |
|
62.11 |
57.50 |
0.00 |
0.00 |
33.38 |
19.99 |
15.04 |
17.30 |
17.95 |
23.59 |
25.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,307 |
4,870 |
2,455 |
8,966 |
8,601 |
8,013 |
8,258 |
8,148 |
8,276 |
10,987 |
10,749 |
| Invested Capital Turnover |
|
1.50 |
1.56 |
1.59 |
1.16 |
0.92 |
1.05 |
1.04 |
1.04 |
1.14 |
1.00 |
0.94 |
| Increase / (Decrease) in Invested Capital |
|
-180 |
-437 |
-2,415 |
6,511 |
-365 |
-588 |
245 |
-110 |
128 |
2,711 |
-238 |
| Enterprise Value (EV) |
|
15,492 |
18,209 |
12,755 |
19,620 |
19,003 |
18,536 |
17,023 |
18,628 |
17,826 |
21,035 |
16,366 |
| Market Capitalization |
|
11,667 |
14,964 |
12,792 |
10,144 |
10,551 |
13,193 |
12,032 |
13,925 |
13,324 |
13,957 |
9,639 |
| Book Value per Share |
|
$4.45 |
$4.94 |
$0.00 |
$4.54 |
$3.66 |
$8.48 |
$10.40 |
$11.08 |
$12.28 |
$12.71 |
$13.09 |
| Tangible Book Value per Share |
|
($6.98) |
($6.12) |
($2.68) |
($20.50) |
($21.02) |
($15.80) |
($13.42) |
($12.80) |
($11.56) |
($20.09) |
($18.26) |
| Total Capital |
|
5,459 |
5,066 |
0.00 |
10,889 |
9,586 |
8,765 |
8,212 |
8,143 |
8,352 |
10,980 |
10,761 |
| Total Debt |
|
4,082 |
3,533 |
0.00 |
9,516 |
8,474 |
6,196 |
5,058 |
4,810 |
4,689 |
7,184 |
6,857 |
| Total Long-Term Debt |
|
2,539 |
2,314 |
0.00 |
7,991 |
7,103 |
4,994 |
5,010 |
3,996 |
4,498 |
5,761 |
6,095 |
| Net Debt |
|
3,829 |
3,237 |
-37 |
9,467 |
8,443 |
5,337 |
4,989 |
4,701 |
4,500 |
7,076 |
6,725 |
| Capital Expenditures (CapEx) |
|
365 |
336 |
338 |
407 |
384 |
299 |
275 |
242 |
370 |
517 |
426 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
577 |
276 |
0.00 |
178 |
-78 |
-347 |
-140 |
-218 |
-159 |
-71 |
-44 |
| Debt-free Net Working Capital (DFNWC) |
|
830 |
572 |
37 |
227 |
-47 |
512 |
-71 |
-109 |
30 |
37 |
88 |
| Net Working Capital (NWC) |
|
-713 |
-647 |
37 |
-1,298 |
-1,418 |
-690 |
-119 |
-923 |
-161 |
-1,386 |
-674 |
| Net Nonoperating Expense (NNE) |
|
74 |
74 |
118 |
620 |
531 |
-772 |
164 |
146 |
140 |
182 |
248 |
| Net Nonoperating Obligations (NNO) |
|
3,930 |
3,337 |
2,455 |
7,593 |
7,489 |
5,444 |
5,104 |
4,815 |
4,613 |
7,191 |
6,845 |
| Total Depreciation and Amortization (D&A) |
|
303 |
308 |
318 |
436 |
446 |
328 |
317 |
337 |
387 |
428 |
434 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.14% |
3.47% |
0.00% |
2.69% |
-0.96% |
-3.99% |
-1.65% |
-2.55% |
-1.70% |
-0.74% |
-0.43% |
| Debt-free Net Working Capital to Revenue |
|
10.27% |
7.19% |
0.63% |
3.43% |
-0.58% |
5.89% |
-0.84% |
-1.27% |
0.32% |
0.38% |
0.86% |
| Net Working Capital to Revenue |
|
-8.82% |
-8.13% |
0.63% |
-19.62% |
-17.49% |
-7.94% |
-1.40% |
-10.78% |
-1.72% |
-14.38% |
-6.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.21 |
$1.82 |
$2.91 |
$0.87 |
$0.70 |
$5.39 |
$3.31 |
$2.51 |
$2.87 |
$1.90 |
$2.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
312M |
309M |
305M |
301M |
301M |
302M |
303M |
301M |
299M |
298M |
298M |
| Adjusted Diluted Earnings per Share |
|
$2.21 |
$1.81 |
$2.89 |
$0.86 |
$0.70 |
$5.36 |
$3.29 |
$2.51 |
$2.85 |
$1.89 |
$2.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
313M |
311M |
307M |
302M |
302M |
304M |
305M |
302M |
301M |
300M |
300M |
| 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 |
|
309.78M |
307.88M |
300.53M |
300.66M |
301.19M |
302.27M |
301.52M |
598.73M |
595.89M |
596.21M |
297.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
811 |
657 |
1,012 |
929 |
766 |
862 |
1,182 |
907 |
1,010 |
777 |
868 |
| Normalized NOPAT Margin |
|
10.04% |
8.25% |
17.35% |
14.04% |
9.45% |
9.92% |
13.94% |
10.59% |
10.80% |
8.07% |
8.47% |
| Pre Tax Income Margin |
|
11.74% |
10.66% |
22.55% |
12.55% |
7.71% |
8.81% |
15.76% |
11.39% |
12.06% |
7.86% |
7.76% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.76 |
8.35 |
12.44 |
5.52 |
2.75 |
3.21 |
7.36 |
6.15 |
6.98 |
4.02 |
3.26 |
| NOPAT to Interest Expense |
|
6.85 |
5.54 |
8.74 |
4.81 |
2.09 |
2.48 |
5.55 |
4.78 |
5.31 |
3.01 |
2.46 |
| EBIT Less CapEx to Interest Expense |
|
6.38 |
5.43 |
9.50 |
3.30 |
1.67 |
2.34 |
6.05 |
4.87 |
5.01 |
1.94 |
2.02 |
| NOPAT Less CapEx to Interest Expense |
|
3.47 |
2.61 |
5.80 |
2.59 |
1.01 |
1.61 |
4.24 |
3.50 |
3.34 |
0.93 |
1.23 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
59.16% |
69.27% |
47.35% |
181.23% |
200.47% |
26.17% |
43.81% |
59.58% |
52.10% |
78.48% |
76.25% |
| Augmented Payout Ratio |
|
95.80% |
94.67% |
96.62% |
214.18% |
200.47% |
26.17% |
47.41% |
81.64% |
68.65% |
90.30% |
86.54% |