| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,329,256,191.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,329,256,191.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.43% |
0.00% |
8.63% |
11.27% |
2.91% |
1.94% |
0.00% |
1.23% |
8.95% |
-1.06% |
7.86% |
| EBITDA Growth |
|
6.89% |
141.10% |
-0.29% |
9.42% |
3.30% |
0.78% |
2.84% |
1.18% |
14.75% |
5.73% |
5.38% |
| EBIT Growth |
|
6.27% |
0.00% |
-2.14% |
15.90% |
4.07% |
-0.60% |
0.00% |
1.54% |
25.14% |
9.29% |
5.42% |
| NOPAT Growth |
|
15.17% |
0.00% |
10.33% |
42.64% |
8.99% |
8.80% |
0.00% |
-5.04% |
14.08% |
-4.45% |
1.88% |
| Net Income Growth |
|
3.55% |
0.00% |
-1.64% |
30.61% |
1.00% |
5.03% |
-16.67% |
-12.72% |
23.76% |
-8.19% |
1.21% |
| EPS Growth |
|
0.00% |
0.00% |
-1.49% |
32.35% |
0.00% |
0.00% |
36.36% |
-13.33% |
22.86% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-59.03% |
93.55% |
104.96% |
14.49% |
10.32% |
1.06% |
20.97% |
3.35% |
36.12% |
-12.76% |
43.67% |
| Free Cash Flow Firm Growth |
|
91.88% |
52.89% |
0.00% |
99.08% |
53.10% |
31.58% |
94.22% |
-464.82% |
-28.68% |
-47.95% |
-32.24% |
| Invested Capital Growth |
|
10.17% |
7.86% |
0.00% |
2.11% |
5.27% |
5.54% |
5.78% |
6.17% |
6.21% |
6.65% |
6.70% |
| Revenue Q/Q Growth |
|
24.12% |
-10.27% |
12.62% |
-11.29% |
14.79% |
-11.11% |
-100.00% |
-19.17% |
23.55% |
-19.28% |
33.81% |
| EBITDA Q/Q Growth |
|
22.40% |
-1.62% |
0.49% |
-9.57% |
15.55% |
-4.02% |
-56.39% |
-24.07% |
31.06% |
-11.57% |
19.74% |
| EBIT Q/Q Growth |
|
42.82% |
-2.91% |
1.71% |
-17.83% |
28.25% |
-7.26% |
-100.00% |
-37.53% |
58.06% |
-19.01% |
31.81% |
| NOPAT Q/Q Growth |
|
76.57% |
-8.50% |
8.41% |
-18.56% |
34.91% |
-8.66% |
-100.00% |
-39.23% |
62.07% |
-23.49% |
35.21% |
| Net Income Q/Q Growth |
|
104.08% |
-12.00% |
6.82% |
-31.91% |
57.81% |
-8.49% |
-101.08% |
-56.94% |
123.79% |
-32.11% |
54.71% |
| EPS Q/Q Growth |
|
105.88% |
-11.43% |
6.45% |
-31.82% |
55.56% |
0.00% |
0.00% |
-56.67% |
120.51% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
19.89% |
-7.84% |
-29.70% |
47.38% |
15.53% |
-15.57% |
-15.85% |
25.92% |
52.15% |
-45.89% |
38.59% |
| Free Cash Flow Firm Q/Q Growth |
|
92.38% |
22.32% |
-1,598.83% |
99.08% |
-287.65% |
-13.33% |
-45.75% |
-29.66% |
11.68% |
-21.39% |
4.87% |
| Invested Capital Q/Q Growth |
|
-2.12% |
1.33% |
2.00% |
0.93% |
0.91% |
1.59% |
2.24% |
1.30% |
0.95% |
1.74% |
2.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.92% |
-22.72% |
60.12% |
62.84% |
61.28% |
-25.01% |
0.00% |
40.72% |
42.37% |
46.53% |
41.43% |
| EBITDA Margin |
|
35.00% |
38.37% |
34.24% |
34.90% |
35.13% |
37.93% |
0.00% |
34.88% |
37.00% |
40.54% |
36.27% |
| Operating Margin |
|
18.78% |
20.31% |
18.43% |
17.03% |
19.43% |
20.04% |
0.00% |
17.08% |
22.37% |
21.90% |
22.16% |
| EBIT Margin |
|
20.13% |
21.79% |
19.68% |
18.22% |
20.36% |
21.24% |
0.00% |
18.28% |
23.39% |
23.47% |
23.12% |
| Profit (Net Income) Margin |
|
11.71% |
11.48% |
10.89% |
8.36% |
11.49% |
11.83% |
0.00% |
7.20% |
13.05% |
10.98% |
12.69% |
| Tax Burden Percent |
|
91.26% |
86.03% |
91.26% |
90.69% |
93.40% |
93.09% |
100.00% |
84.82% |
84.95% |
82.27% |
82.13% |
| Interest Burden Percent |
|
63.70% |
61.25% |
60.64% |
50.56% |
60.42% |
59.81% |
0.00% |
46.47% |
65.69% |
56.85% |
66.85% |
| Effective Tax Rate |
|
8.74% |
13.97% |
8.74% |
9.31% |
6.61% |
6.91% |
0.00% |
15.18% |
15.05% |
17.73% |
17.87% |
| Return on Invested Capital (ROIC) |
|
0.00% |
5.75% |
10.68% |
5.03% |
5.99% |
6.09% |
0.00% |
4.73% |
6.29% |
5.86% |
5.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.96% |
9.05% |
4.17% |
5.05% |
5.25% |
0.00% |
3.87% |
5.42% |
5.04% |
5.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
8.02% |
15.24% |
7.21% |
8.41% |
8.80% |
0.00% |
6.61% |
9.14% |
8.46% |
8.55% |
| Return on Equity (ROE) |
|
0.00% |
13.76% |
25.92% |
12.23% |
14.40% |
14.89% |
0.00% |
11.34% |
15.43% |
14.32% |
14.45% |
| Cash Return on Invested Capital (CROIC) |
|
-9.68% |
-2.31% |
-189.81% |
3.36% |
0.48% |
0.27% |
0.38% |
-0.19% |
-0.07% |
-0.63% |
-0.79% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.80% |
8.47% |
4.08% |
4.55% |
4.67% |
0.00% |
4.02% |
5.18% |
5.07% |
5.05% |
| Return on Assets (ROA) |
|
0.00% |
2.53% |
4.69% |
1.87% |
2.57% |
2.60% |
0.00% |
1.58% |
2.89% |
2.37% |
2.77% |
| Return on Common Equity (ROCE) |
|
0.00% |
6.74% |
25.92% |
12.23% |
14.40% |
0.00% |
0.00% |
11.34% |
15.43% |
0.00% |
14.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
8.89% |
9.26% |
9.12% |
0.00% |
8.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,025 |
938 |
1,017 |
828 |
1,117 |
1,020 |
0.00 |
786 |
1,274 |
975 |
1,318 |
| NOPAT Margin |
|
17.14% |
17.48% |
16.82% |
15.44% |
18.15% |
18.65% |
0.00% |
14.49% |
19.00% |
18.01% |
18.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.82% |
0.79% |
1.63% |
0.86% |
0.94% |
0.85% |
0.02% |
0.86% |
0.87% |
0.82% |
0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.34% |
- |
- |
- |
1.39% |
0.00% |
1.03% |
1.63% |
1.01% |
1.64% |
| Cost of Revenue to Revenue |
|
40.08% |
122.72% |
39.88% |
37.16% |
38.72% |
125.01% |
0.00% |
59.28% |
57.63% |
53.47% |
58.58% |
| SG&A Expenses to Revenue |
|
19.85% |
0.00% |
21.03% |
22.55% |
20.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
41.14% |
-43.03% |
41.68% |
45.94% |
41.84% |
-45.17% |
0.00% |
23.64% |
20.00% |
24.63% |
19.26% |
| Earnings before Interest and Taxes (EBIT) |
|
1,204 |
1,169 |
1,189 |
977 |
1,253 |
1,162 |
0.00 |
992 |
1,568 |
1,270 |
1,674 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,093 |
2,059 |
2,069 |
1,871 |
2,162 |
2,075 |
905 |
1,893 |
2,481 |
2,194 |
2,627 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.85 |
0.00 |
1.84 |
1.71 |
1.99 |
0.00 |
2.19 |
2.07 |
2.11 |
0.00 |
2.22 |
| Price to Tangible Book Value (P/TBV) |
|
2.51 |
0.00 |
2.47 |
2.29 |
2.65 |
0.00 |
2.88 |
2.72 |
2.76 |
0.00 |
2.87 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.06 |
2.16 |
1.97 |
2.31 |
2.14 |
2.62 |
2.40 |
2.44 |
2.37 |
2.63 |
| Price to Earnings (P/E) |
|
0.00 |
19.27 |
20.68 |
18.47 |
21.81 |
20.06 |
22.30 |
21.53 |
21.00 |
20.73 |
23.44 |
| Dividend Yield |
|
3.90% |
4.18% |
3.97% |
4.32% |
3.70% |
4.04% |
3.34% |
3.59% |
3.51% |
3.67% |
3.30% |
| Earnings Yield |
|
0.00% |
5.19% |
4.84% |
5.41% |
4.58% |
4.99% |
4.49% |
4.64% |
4.76% |
4.82% |
4.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.32 |
1.28 |
1.31 |
1.26 |
1.37 |
1.31 |
1.44 |
1.39 |
1.41 |
1.61 |
1.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.04 |
4.13 |
3.92 |
4.26 |
4.12 |
4.64 |
4.40 |
4.39 |
5.10 |
4.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
25.78 |
11.05 |
11.58 |
11.02 |
11.96 |
11.59 |
13.45 |
12.12 |
11.94 |
13.66 |
12.48 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
19.79 |
20.84 |
19.65 |
21.27 |
20.69 |
24.73 |
20.91 |
20.11 |
22.85 |
20.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.30 |
25.76 |
23.44 |
25.04 |
23.80 |
24.73 |
24.77 |
24.43 |
28.59 |
26.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.25 |
18.64 |
17.62 |
16.53 |
17.57 |
17.02 |
18.49 |
17.93 |
16.59 |
19.79 |
16.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
38.02 |
295.41 |
507.56 |
392.73 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.70 |
1.71 |
1.74 |
1.77 |
1.73 |
1.73 |
1.75 |
1.77 |
1.78 |
2.36 |
1.75 |
| Long-Term Debt to Equity |
|
1.56 |
1.56 |
1.64 |
1.66 |
1.66 |
1.61 |
1.66 |
1.66 |
1.66 |
2.28 |
1.65 |
| Financial Leverage |
|
1.58 |
1.62 |
1.68 |
1.73 |
1.67 |
1.68 |
1.68 |
1.71 |
1.68 |
1.68 |
1.69 |
| Leverage Ratio |
|
3.85 |
3.91 |
3.96 |
3.97 |
3.94 |
3.98 |
3.96 |
4.02 |
4.01 |
4.03 |
3.99 |
| Compound Leverage Factor |
|
2.45 |
2.39 |
2.40 |
2.01 |
2.38 |
2.38 |
0.00 |
1.87 |
2.64 |
2.29 |
2.67 |
| Debt to Total Capital |
|
62.91% |
63.08% |
63.52% |
63.85% |
63.38% |
63.41% |
63.62% |
63.88% |
63.97% |
70.21% |
63.61% |
| Short-Term Debt to Total Capital |
|
4.91% |
5.63% |
3.79% |
3.82% |
2.73% |
4.50% |
3.34% |
3.83% |
4.16% |
2.36% |
3.71% |
| Long-Term Debt to Total Capital |
|
57.99% |
57.45% |
59.72% |
60.03% |
60.65% |
58.91% |
60.27% |
60.05% |
59.81% |
67.85% |
59.90% |
| 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 |
|
37.09% |
0.00% |
36.48% |
36.15% |
36.62% |
0.00% |
36.38% |
36.12% |
36.03% |
0.00% |
36.39% |
| Debt to EBITDA |
|
12.45 |
5.54 |
5.72 |
5.71 |
5.65 |
5.70 |
6.08 |
5.66 |
5.58 |
7.49 |
5.57 |
| Net Debt to EBITDA |
|
12.17 |
5.40 |
5.54 |
5.49 |
5.47 |
5.56 |
5.84 |
5.49 |
5.32 |
7.33 |
5.40 |
| Long-Term Debt to EBITDA |
|
11.48 |
5.05 |
5.38 |
5.37 |
5.40 |
5.30 |
5.76 |
5.32 |
5.22 |
7.24 |
5.25 |
| Debt to NOPAT |
|
0.00 |
12.70 |
12.73 |
12.14 |
11.82 |
11.71 |
11.18 |
11.58 |
11.42 |
15.67 |
11.78 |
| Net Debt to NOPAT |
|
0.00 |
12.36 |
12.31 |
11.68 |
11.45 |
11.41 |
10.74 |
11.23 |
10.88 |
15.34 |
11.41 |
| Long-Term Debt to NOPAT |
|
0.00 |
11.56 |
11.97 |
11.41 |
11.31 |
10.88 |
10.59 |
10.89 |
10.67 |
15.15 |
11.09 |
| Altman Z-Score |
|
0.48 |
0.66 |
0.71 |
0.67 |
0.74 |
0.69 |
0.75 |
0.74 |
0.76 |
0.72 |
0.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
51.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.85 |
0.82 |
1.03 |
1.03 |
1.09 |
0.87 |
1.09 |
0.95 |
0.94 |
0.92 |
0.94 |
| Quick Ratio |
|
0.41 |
0.38 |
0.54 |
0.56 |
0.58 |
0.43 |
0.62 |
0.53 |
0.56 |
0.55 |
0.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5,224 |
-4,058 |
-68,942 |
-632 |
-2,450 |
-2,777 |
-4,047 |
-3,570 |
-3,153 |
-3,827 |
-3,641 |
| Operating Cash Flow to CapEx |
|
82.53% |
76.56% |
56.20% |
86.05% |
99.65% |
73.66% |
61.67% |
75.14% |
107.63% |
51.15% |
73.11% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.95 |
-8.96 |
-147.31 |
-1.31 |
-4.94 |
-5.95 |
-578.14 |
-6.72 |
-5.86 |
-6.98 |
-6.56 |
| Operating Cash Flow to Interest Expense |
|
3.50 |
3.11 |
2.12 |
3.03 |
3.41 |
3.05 |
171.43 |
2.85 |
4.27 |
2.27 |
3.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.74 |
-0.95 |
-1.65 |
-0.49 |
-0.01 |
-1.09 |
-106.57 |
-0.94 |
0.30 |
-2.17 |
-1.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.22 |
0.43 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
| Accounts Receivable Turnover |
|
0.00 |
6.28 |
0.00 |
6.66 |
6.57 |
6.47 |
6.06 |
6.08 |
6.35 |
5.49 |
5.69 |
| Inventory Turnover |
|
0.00 |
16.45 |
0.00 |
17.45 |
16.54 |
16.47 |
16.81 |
16.34 |
16.10 |
13.41 |
16.94 |
| Fixed Asset Turnover |
|
0.00 |
0.30 |
0.00 |
0.31 |
0.31 |
0.30 |
0.30 |
0.30 |
0.31 |
0.30 |
0.30 |
| Accounts Payable Turnover |
|
0.00 |
4.10 |
0.00 |
0.00 |
5.01 |
4.66 |
4.94 |
4.72 |
4.76 |
3.03 |
4.88 |
| Days Sales Outstanding (DSO) |
|
0.00 |
58.14 |
0.00 |
54.82 |
55.52 |
56.39 |
60.24 |
60.07 |
57.48 |
66.48 |
64.12 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
22.19 |
0.00 |
20.92 |
22.07 |
22.16 |
21.72 |
22.33 |
22.67 |
27.21 |
21.55 |
| Days Payable Outstanding (DPO) |
|
0.00 |
88.94 |
0.00 |
0.00 |
72.92 |
78.37 |
73.91 |
77.38 |
76.70 |
120.55 |
74.74 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-8.61 |
0.00 |
75.74 |
4.67 |
0.18 |
8.05 |
5.02 |
3.45 |
-26.87 |
10.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
67,684 |
68,585 |
69,959 |
70,609 |
71,251 |
72,382 |
74,006 |
74,965 |
75,678 |
76,994 |
78,965 |
| Invested Capital Turnover |
|
0.00 |
0.33 |
0.63 |
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.33 |
0.33 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
6,249 |
4,996 |
69,959 |
1,460 |
3,567 |
3,797 |
4,047 |
4,356 |
4,427 |
4,802 |
4,959 |
| Enterprise Value (EV) |
|
89,454 |
87,684 |
91,819 |
89,202 |
97,609 |
94,803 |
106,822 |
104,468 |
106,800 |
123,782 |
114,795 |
| Market Capitalization |
|
47,240 |
44,854 |
47,921 |
44,745 |
52,980 |
49,342 |
60,423 |
57,123 |
59,235 |
57,379 |
65,145 |
| Book Value per Share |
|
$19.57 |
$0.00 |
$26.06 |
$20.02 |
$20.38 |
$0.00 |
$21.05 |
$20.99 |
$21.36 |
$0.00 |
$22.06 |
| Tangible Book Value per Share |
|
$14.48 |
($5.09) |
$19.43 |
$14.95 |
$15.30 |
($5.06) |
$16.00 |
$15.95 |
$16.32 |
($5.04) |
$17.07 |
| Total Capital |
|
68,665 |
69,763 |
71,431 |
72,343 |
72,698 |
73,570 |
75,877 |
76,464 |
78,034 |
96,664 |
80,555 |
| Total Debt |
|
43,195 |
44,008 |
45,370 |
46,191 |
46,076 |
46,649 |
48,270 |
48,844 |
49,921 |
67,866 |
51,240 |
| Total Long-Term Debt |
|
39,821 |
40,082 |
42,661 |
43,429 |
44,091 |
43,337 |
45,732 |
45,917 |
46,673 |
65,589 |
48,249 |
| Net Debt |
|
42,214 |
42,830 |
43,898 |
44,457 |
44,629 |
45,461 |
46,399 |
47,345 |
47,565 |
66,403 |
49,650 |
| Capital Expenditures (CapEx) |
|
1,855 |
1,843 |
1,765 |
1,699 |
1,695 |
1,936 |
1,946 |
2,011 |
2,136 |
2,432 |
2,358 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,358 |
1,185 |
1,737 |
1,580 |
1,456 |
1,187 |
1,652 |
1,245 |
603 |
341 |
1,132 |
| Debt-free Net Working Capital (DFNWC) |
|
2,093 |
2,112 |
2,946 |
3,044 |
2,624 |
2,085 |
3,234 |
2,447 |
2,652 |
1,492 |
2,405 |
| Net Working Capital (NWC) |
|
-1,281 |
-1,814 |
237 |
282 |
639 |
-1,227 |
696 |
-480 |
-596 |
-785 |
-586 |
| Net Nonoperating Expense (NNE) |
|
325 |
322 |
359 |
380 |
410 |
373 |
7.00 |
395 |
399 |
381 |
399 |
| Net Nonoperating Obligations (NNO) |
|
42,214 |
42,830 |
43,898 |
44,457 |
44,629 |
45,461 |
46,399 |
47,345 |
47,565 |
48,196 |
49,650 |
| Total Depreciation and Amortization (D&A) |
|
889 |
890 |
880 |
894 |
909 |
913 |
905 |
901 |
913 |
924 |
953 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
5.45% |
7.82% |
6.95% |
6.35% |
5.15% |
7.17% |
5.24% |
2.48% |
1.41% |
4.57% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
9.72% |
13.27% |
13.38% |
11.45% |
9.05% |
14.04% |
10.30% |
10.91% |
6.15% |
9.70% |
| Net Working Capital to Revenue |
|
0.00% |
-8.35% |
1.07% |
1.24% |
2.79% |
-5.33% |
3.02% |
-2.02% |
-2.45% |
-3.24% |
-2.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.62 |
$0.66 |
$0.45 |
$0.70 |
$0.00 |
$0.90 |
$0.39 |
$0.87 |
$0.00 |
$0.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
996M |
996M |
1B |
1.00B |
1.00B |
1.00B |
1.01B |
1.01B |
1.01B |
1.01B |
1.02B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.62 |
$0.66 |
$0.45 |
$0.70 |
$0.00 |
$0.90 |
$0.39 |
$0.86 |
$0.00 |
$0.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
997M |
997M |
1.00B |
1.00B |
1.00B |
1.00B |
1.01B |
1.01B |
1.01B |
1.01B |
1.03B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.62 |
$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 |
|
1.30B |
1.31B |
1.31B |
1.31B |
1.31B |
1.31B |
1.32B |
1.32B |
1.32B |
1.33B |
1.33B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,025 |
938 |
1,015 |
828 |
1,114 |
1,020 |
0.00 |
785 |
1,274 |
973 |
1,318 |
| Normalized NOPAT Margin |
|
17.14% |
17.48% |
16.79% |
15.44% |
18.11% |
18.65% |
0.00% |
14.46% |
19.00% |
17.98% |
18.20% |
| Pre Tax Income Margin |
|
12.83% |
13.34% |
11.93% |
9.21% |
12.30% |
12.71% |
0.00% |
8.49% |
15.36% |
13.34% |
15.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.76 |
2.58 |
2.54 |
2.02 |
2.53 |
2.49 |
0.00 |
1.87 |
2.91 |
2.32 |
3.02 |
| NOPAT to Interest Expense |
|
2.35 |
2.07 |
2.17 |
1.71 |
2.25 |
2.18 |
0.00 |
1.48 |
2.37 |
1.78 |
2.38 |
| EBIT Less CapEx to Interest Expense |
|
-1.49 |
-1.49 |
-1.23 |
-1.49 |
-0.89 |
-1.66 |
-278.00 |
-1.92 |
-1.06 |
-2.12 |
-1.23 |
| NOPAT Less CapEx to Interest Expense |
|
-1.90 |
-2.00 |
-1.60 |
-1.80 |
-1.17 |
-1.96 |
-278.00 |
-2.31 |
-1.60 |
-2.66 |
-1.87 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
61.56% |
62.84% |
60.98% |
61.80% |
61.95% |
62.87% |
59.22% |
56.50% |
58.42% |
59.16% |
| Augmented Payout Ratio |
|
0.00% |
61.56% |
62.84% |
60.98% |
61.80% |
61.95% |
62.87% |
59.22% |
56.50% |
58.42% |
59.16% |