| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
282,078,989.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
282,078,989.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.98% |
9.75% |
15.69% |
29.39% |
13.03% |
66.56% |
81.77% |
48.13% |
48.36% |
-9.03% |
4.74% |
| EBITDA Growth |
|
-9.71% |
3.59% |
10.88% |
35.82% |
-3.85% |
47.28% |
96.81% |
33.05% |
64.47% |
-133.58% |
-49.42% |
| EBIT Growth |
|
-18.43% |
-3.22% |
8.63% |
48.98% |
-28.30% |
11.29% |
80.51% |
-20.00% |
57.42% |
-255.13% |
-87.59% |
| NOPAT Growth |
|
-20.20% |
-4.61% |
9.23% |
15.57% |
-47.78% |
35.68% |
50.27% |
-1.02% |
78.43% |
-250.21% |
-92.79% |
| Net Income Growth |
|
-21.81% |
-1.65% |
8.45% |
52.56% |
-28.70% |
27.60% |
84.30% |
-17.34% |
52.97% |
-236.90% |
-90.34% |
| EPS Growth |
|
-24.55% |
-4.81% |
10.31% |
52.79% |
-37.08% |
-36.33% |
12.85% |
-48.93% |
10.03% |
-246.76% |
-98.34% |
| Operating Cash Flow Growth |
|
-29.45% |
12.70% |
-6.39% |
1.06% |
-10.97% |
44.15% |
76.54% |
9.68% |
97.11% |
0.09% |
-22.38% |
| Free Cash Flow Firm Growth |
|
-428.48% |
36.11% |
101.97% |
50.11% |
-1,670.70% |
-2,847.39% |
-53,968.91% |
-4,369.55% |
69.93% |
76.69% |
89.44% |
| Invested Capital Growth |
|
13.84% |
9.06% |
3.69% |
7.70% |
132.84% |
127.81% |
130.06% |
148.73% |
18.75% |
8.88% |
5.89% |
| Revenue Q/Q Growth |
|
21.94% |
-4.79% |
-0.04% |
11.50% |
6.52% |
40.30% |
9.08% |
-9.14% |
6.69% |
-13.97% |
25.59% |
| EBITDA Q/Q Growth |
|
42.54% |
1.32% |
-13.25% |
7.67% |
0.91% |
55.20% |
16.49% |
-27.03% |
24.66% |
-131.96% |
274.40% |
| EBIT Q/Q Growth |
|
64.59% |
-0.31% |
-18.01% |
9.72% |
-20.78% |
54.73% |
33.84% |
-51.19% |
55.74% |
-254.92% |
110.58% |
| NOPAT Q/Q Growth |
|
34.38% |
-8.88% |
-8.28% |
2.90% |
-39.28% |
136.76% |
1.59% |
-32.23% |
9.46% |
-299.31% |
104.87% |
| Net Income Q/Q Growth |
|
69.45% |
1.81% |
-19.98% |
10.51% |
-20.81% |
82.20% |
15.58% |
-50.44% |
46.55% |
-263.07% |
108.15% |
| EPS Q/Q Growth |
|
66.23% |
5.33% |
-19.85% |
8.88% |
-31.55% |
6.58% |
42.06% |
-50.72% |
47.48% |
-242.17% |
101.60% |
| Operating Cash Flow Q/Q Growth |
|
-10.24% |
19.59% |
-17.86% |
14.62% |
-20.93% |
93.63% |
0.60% |
-28.79% |
42.10% |
-1.68% |
-21.98% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.46% |
40.88% |
106.16% |
-1,498.81% |
-3,714.03% |
1.59% |
-2.60% |
-16.06% |
74.34% |
22.69% |
54.14% |
| Invested Capital Q/Q Growth |
|
2.15% |
4.99% |
1.15% |
-0.36% |
120.83% |
2.72% |
1.78% |
7.73% |
5.43% |
-5.14% |
-1.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.70% |
73.79% |
90.88% |
84.25% |
73.61% |
65.75% |
87.82% |
75.10% |
85.30% |
99.91% |
87.90% |
| EBITDA Margin |
|
74.32% |
79.08% |
69.11% |
66.73% |
63.21% |
69.93% |
74.68% |
59.98% |
70.08% |
-26.04% |
36.16% |
| Operating Margin |
|
57.27% |
54.08% |
50.20% |
46.56% |
26.84% |
38.05% |
41.33% |
30.97% |
31.50% |
-82.41% |
2.74% |
| EBIT Margin |
|
55.43% |
58.03% |
48.05% |
47.28% |
35.16% |
38.78% |
47.58% |
25.56% |
37.31% |
-67.18% |
5.66% |
| Profit (Net Income) Margin |
|
42.44% |
45.38% |
36.33% |
36.00% |
26.77% |
34.76% |
36.83% |
20.09% |
27.60% |
-52.31% |
3.40% |
| Tax Burden Percent |
|
78.25% |
79.29% |
78.39% |
78.01% |
77.12% |
91.81% |
78.72% |
78.37% |
79.05% |
75.70% |
81.82% |
| Interest Burden Percent |
|
97.84% |
98.61% |
96.45% |
97.62% |
98.71% |
97.64% |
98.34% |
100.32% |
93.58% |
102.87% |
73.33% |
| Effective Tax Rate |
|
21.75% |
20.71% |
21.61% |
21.99% |
22.88% |
8.19% |
21.28% |
21.63% |
20.95% |
0.00% |
18.18% |
| Return on Invested Capital (ROIC) |
|
17.92% |
16.40% |
15.09% |
15.16% |
5.45% |
10.27% |
10.98% |
8.50% |
6.87% |
-15.76% |
0.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.76% |
17.42% |
13.90% |
15.00% |
7.34% |
10.20% |
13.08% |
6.89% |
7.66% |
-14.42% |
1.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.06% |
5.72% |
4.60% |
4.20% |
2.23% |
3.20% |
3.63% |
2.14% |
2.44% |
-4.73% |
0.30% |
| Return on Equity (ROE) |
|
22.99% |
22.12% |
19.69% |
19.36% |
7.69% |
13.47% |
14.61% |
10.64% |
9.31% |
-20.49% |
0.92% |
| Cash Return on Invested Capital (CROIC) |
|
4.76% |
7.64% |
12.50% |
9.60% |
-70.81% |
-68.37% |
-68.21% |
-75.24% |
-9.10% |
-6.60% |
-6.40% |
| Operating Return on Assets (OROA) |
|
17.55% |
17.68% |
14.62% |
13.88% |
7.18% |
8.91% |
12.29% |
6.69% |
8.07% |
-14.59% |
1.23% |
| Return on Assets (ROA) |
|
13.43% |
13.83% |
11.05% |
10.57% |
5.47% |
7.99% |
9.52% |
5.26% |
5.97% |
-11.36% |
0.74% |
| Return on Common Equity (ROCE) |
|
21.95% |
21.13% |
18.70% |
18.39% |
7.40% |
12.78% |
13.55% |
9.77% |
8.43% |
-18.48% |
0.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.60% |
0.00% |
20.05% |
21.25% |
9.14% |
0.00% |
11.39% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,049 |
955 |
876 |
902 |
548 |
1,296 |
1,317 |
893 |
977 |
-1,947 |
95 |
| NOPAT Margin |
|
44.81% |
42.89% |
39.35% |
36.32% |
20.70% |
34.93% |
32.54% |
24.27% |
24.90% |
-57.68% |
2.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.17% |
-1.02% |
1.19% |
0.16% |
-1.89% |
0.07% |
-2.10% |
1.61% |
-0.79% |
-1.33% |
-0.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.97% |
- |
- |
- |
2.45% |
2.37% |
1.54% |
1.58% |
-3.39% |
0.17% |
| Cost of Revenue to Revenue |
|
15.30% |
26.21% |
3.46% |
3.30% |
26.39% |
45.97% |
12.18% |
24.90% |
14.70% |
0.09% |
12.10% |
| SG&A Expenses to Revenue |
|
3.46% |
2.96% |
14.14% |
12.85% |
3.18% |
-10.83% |
2.77% |
2.80% |
15.19% |
42.03% |
15.33% |
| 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 |
|
27.44% |
19.70% |
41.09% |
38.10% |
46.77% |
27.19% |
46.49% |
44.13% |
53.80% |
182.32% |
85.17% |
| Earnings before Interest and Taxes (EBIT) |
|
1,297 |
1,293 |
1,070 |
1,174 |
930 |
1,439 |
1,926 |
940 |
1,464 |
-2,268 |
240 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,739 |
1,762 |
1,539 |
1,657 |
1,672 |
2,595 |
3,023 |
2,206 |
2,750 |
-879 |
1,533 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.60 |
1.60 |
2.05 |
2.02 |
0.82 |
1.27 |
1.20 |
1.03 |
1.06 |
1.17 |
1.53 |
| Price to Tangible Book Value (P/TBV) |
|
1.60 |
1.60 |
2.05 |
2.02 |
0.82 |
1.27 |
1.20 |
1.03 |
1.06 |
1.17 |
1.53 |
| Price to Revenue (P/Rev) |
|
3.18 |
3.16 |
3.98 |
3.80 |
3.21 |
4.32 |
3.59 |
2.85 |
2.70 |
2.87 |
3.67 |
| Price to Earnings (P/E) |
|
8.18 |
8.46 |
10.85 |
10.14 |
9.54 |
14.33 |
11.64 |
10.46 |
9.87 |
25.89 |
196.45 |
| Dividend Yield |
|
2.19% |
2.21% |
2.40% |
2.95% |
4.25% |
4.51% |
3.88% |
3.81% |
2.73% |
2.66% |
2.05% |
| Earnings Yield |
|
12.23% |
11.83% |
9.22% |
9.86% |
10.48% |
6.98% |
8.59% |
9.56% |
10.13% |
3.86% |
0.51% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.45 |
1.43 |
1.77 |
1.77 |
0.87 |
1.19 |
1.15 |
1.02 |
1.05 |
1.11 |
1.34 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.86 |
3.91 |
4.69 |
4.41 |
4.62 |
5.64 |
4.74 |
4.16 |
4.12 |
4.22 |
4.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.23 |
5.39 |
6.52 |
6.09 |
6.66 |
8.36 |
6.82 |
6.17 |
5.99 |
8.94 |
13.51 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.18 |
7.54 |
9.16 |
8.43 |
9.87 |
13.53 |
11.15 |
11.19 |
10.97 |
30.77 |
205.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.71 |
9.17 |
11.16 |
10.81 |
13.49 |
17.26 |
15.08 |
14.50 |
14.13 |
60.71 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.52 |
5.56 |
7.02 |
6.99 |
7.77 |
9.73 |
8.21 |
7.73 |
7.23 |
7.25 |
9.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
32.40 |
19.57 |
14.40 |
19.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.38 |
0.37 |
0.65 |
0.33 |
0.33 |
0.33 |
0.35 |
0.36 |
0.34 |
0.33 |
| Long-Term Debt to Equity |
|
0.37 |
0.38 |
0.37 |
0.65 |
0.31 |
0.30 |
0.31 |
0.35 |
0.35 |
0.32 |
0.31 |
| Financial Leverage |
|
0.30 |
0.33 |
0.33 |
0.28 |
0.30 |
0.31 |
0.28 |
0.31 |
0.32 |
0.33 |
0.30 |
| Leverage Ratio |
|
1.65 |
1.67 |
1.68 |
1.82 |
1.68 |
1.68 |
1.67 |
1.75 |
1.68 |
1.67 |
1.66 |
| Compound Leverage Factor |
|
1.61 |
1.64 |
1.62 |
1.78 |
1.66 |
1.64 |
1.64 |
1.76 |
1.57 |
1.72 |
1.22 |
| Debt to Total Capital |
|
26.84% |
27.59% |
26.89% |
39.27% |
24.98% |
24.56% |
24.99% |
26.11% |
26.25% |
25.22% |
24.58% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.93% |
1.70% |
1.64% |
0.02% |
0.64% |
1.33% |
1.32% |
| Long-Term Debt to Total Capital |
|
26.84% |
27.59% |
26.89% |
39.27% |
23.04% |
22.85% |
23.35% |
26.09% |
25.61% |
23.89% |
23.26% |
| 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 |
|
3.03% |
3.34% |
4.34% |
3.54% |
2.69% |
4.02% |
5.88% |
6.80% |
10.58% |
10.43% |
10.91% |
| Common Equity to Total Capital |
|
70.13% |
69.07% |
68.77% |
57.19% |
72.34% |
71.42% |
69.13% |
67.09% |
63.17% |
64.35% |
64.51% |
| Debt to EBITDA |
|
1.03 |
1.09 |
1.06 |
1.78 |
1.94 |
1.74 |
1.55 |
1.59 |
1.54 |
2.04 |
2.48 |
| Net Debt to EBITDA |
|
0.81 |
0.90 |
0.82 |
0.67 |
1.82 |
1.67 |
1.28 |
1.53 |
1.45 |
2.03 |
2.45 |
| Long-Term Debt to EBITDA |
|
1.03 |
1.09 |
1.06 |
1.78 |
1.79 |
1.62 |
1.45 |
1.59 |
1.50 |
1.93 |
2.35 |
| Debt to NOPAT |
|
1.71 |
1.85 |
1.81 |
3.17 |
3.94 |
3.59 |
3.44 |
3.74 |
3.63 |
13.86 |
-37.25 |
| Net Debt to NOPAT |
|
1.34 |
1.54 |
1.40 |
1.20 |
3.69 |
3.44 |
2.84 |
3.59 |
3.42 |
13.76 |
-36.78 |
| Long-Term Debt to NOPAT |
|
1.71 |
1.85 |
1.81 |
3.17 |
3.64 |
3.34 |
3.21 |
3.74 |
3.54 |
13.13 |
-35.24 |
| Altman Z-Score |
|
1.96 |
1.92 |
2.32 |
1.92 |
0.91 |
1.32 |
1.35 |
1.15 |
1.17 |
1.07 |
1.50 |
| Noncontrolling Interest Sharing Ratio |
|
4.50% |
4.49% |
5.06% |
5.00% |
3.75% |
5.12% |
7.26% |
8.18% |
9.40% |
9.80% |
11.18% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.89 |
0.77 |
0.92 |
3.66 |
0.45 |
0.44 |
0.86 |
0.55 |
0.62 |
0.42 |
0.56 |
| Quick Ratio |
|
0.84 |
0.68 |
0.87 |
3.62 |
0.40 |
0.36 |
0.72 |
0.47 |
0.43 |
0.32 |
0.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,609 |
-952 |
53 |
-747 |
-28,498 |
-28,045 |
-28,775 |
-33,396 |
-8,569 |
-6,624 |
-3,038 |
| Operating Cash Flow to CapEx |
|
0.00% |
111.08% |
177.87% |
342.06% |
14.62% |
126.47% |
142.64% |
42.04% |
103.16% |
159.39% |
146.59% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5,608.91 |
0.00 |
0.00 |
-267.78 |
0.00 |
-3,038.09 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
468.20 |
0.00 |
0.00 |
74.47 |
0.00 |
1,828.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98.00 |
0.00 |
0.00 |
2.28 |
0.00 |
581.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.30 |
0.30 |
0.29 |
0.20 |
0.23 |
0.26 |
0.26 |
0.22 |
0.22 |
0.22 |
| Accounts Receivable Turnover |
|
9.31 |
10.73 |
10.28 |
12.23 |
7.95 |
9.10 |
10.18 |
11.91 |
10.06 |
10.12 |
8.11 |
| Inventory Turnover |
|
11.67 |
19.54 |
17.25 |
18.20 |
14.70 |
28.64 |
29.97 |
33.98 |
29.08 |
19.69 |
20.50 |
| Fixed Asset Turnover |
|
0.35 |
0.33 |
0.33 |
0.36 |
0.22 |
0.24 |
0.28 |
0.29 |
0.23 |
0.23 |
0.23 |
| Accounts Payable Turnover |
|
3.03 |
6.55 |
4.49 |
3.80 |
5.18 |
9.97 |
14.21 |
10.68 |
9.88 |
1.88 |
3.08 |
| Days Sales Outstanding (DSO) |
|
39.19 |
34.02 |
35.52 |
29.84 |
45.90 |
40.09 |
35.87 |
30.64 |
36.30 |
36.08 |
45.00 |
| Days Inventory Outstanding (DIO) |
|
31.26 |
18.68 |
21.15 |
20.06 |
24.82 |
12.75 |
12.18 |
10.74 |
12.55 |
18.53 |
17.80 |
| Days Payable Outstanding (DPO) |
|
120.45 |
55.76 |
81.26 |
96.14 |
70.42 |
36.60 |
25.69 |
34.19 |
36.94 |
193.69 |
118.55 |
| Cash Conversion Cycle (CCC) |
|
-50.00 |
-3.06 |
-24.59 |
-46.24 |
0.30 |
16.24 |
22.36 |
7.19 |
11.91 |
-139.08 |
-55.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21,865 |
22,957 |
23,137 |
23,054 |
50,911 |
52,298 |
53,229 |
57,343 |
60,457 |
57,350 |
56,362 |
| Invested Capital Turnover |
|
0.40 |
0.38 |
0.38 |
0.42 |
0.26 |
0.29 |
0.34 |
0.35 |
0.28 |
0.27 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
2,658 |
1,907 |
823 |
1,649 |
29,046 |
29,341 |
30,092 |
34,289 |
9,546 |
4,677 |
3,133 |
| Enterprise Value (EV) |
|
31,672 |
32,909 |
40,892 |
40,885 |
44,237 |
62,399 |
61,032 |
58,606 |
63,299 |
63,451 |
75,681 |
| Market Capitalization |
|
26,087 |
26,577 |
34,705 |
35,279 |
30,755 |
47,837 |
46,276 |
40,144 |
41,425 |
43,073 |
55,792 |
| Book Value per Share |
|
$91.04 |
$92.88 |
$94.97 |
$97.83 |
$209.81 |
$129.24 |
$132.92 |
$133.08 |
$135.03 |
$129.04 |
$129.30 |
| Tangible Book Value per Share |
|
$91.04 |
$92.88 |
$94.97 |
$97.83 |
$209.81 |
$129.24 |
$132.92 |
$133.08 |
$135.03 |
$129.04 |
$129.30 |
| Total Capital |
|
23,214 |
24,071 |
24,648 |
30,507 |
51,742 |
52,837 |
55,653 |
57,952 |
61,876 |
57,456 |
56,538 |
| Total Debt |
|
6,230 |
6,641 |
6,629 |
11,980 |
12,923 |
12,975 |
13,910 |
15,133 |
16,242 |
14,489 |
13,898 |
| Total Long-Term Debt |
|
6,230 |
6,641 |
6,629 |
11,980 |
11,923 |
12,075 |
12,996 |
15,119 |
15,848 |
13,726 |
13,149 |
| Net Debt |
|
4,881 |
5,527 |
5,118 |
4,527 |
12,092 |
12,436 |
11,486 |
14,524 |
15,328 |
14,383 |
13,722 |
| Capital Expenditures (CapEx) |
|
-16 |
1,462 |
750 |
447 |
8,272 |
1,851 |
1,651 |
3,989 |
2,310 |
1,470 |
1,247 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,055 |
-1,072 |
-1,069 |
-1,223 |
-1,814 |
-1,965 |
-1,797 |
-1,900 |
-1,719 |
-2,028 |
-1,539 |
| Debt-free Net Working Capital (DFNWC) |
|
-225 |
-487 |
-170 |
5,688 |
-1,441 |
-1,801 |
244 |
-1,679 |
-1,167 |
-1,922 |
-1,363 |
| Net Working Capital (NWC) |
|
-225 |
-487 |
-170 |
5,688 |
-2,441 |
-2,701 |
-670 |
-1,693 |
-1,561 |
-2,685 |
-2,112 |
| Net Nonoperating Expense (NNE) |
|
56 |
-56 |
67 |
7.80 |
-160 |
6.43 |
-174 |
154 |
-106 |
-181 |
-49 |
| Net Nonoperating Obligations (NNO) |
|
4,881 |
5,527 |
5,118 |
4,527 |
12,092 |
12,436 |
11,486 |
14,524 |
14,823 |
14,383 |
13,722 |
| Total Depreciation and Amortization (D&A) |
|
442 |
469 |
469 |
483 |
742 |
1,156 |
1,097 |
1,266 |
1,286 |
1,389 |
1,293 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.84% |
-12.74% |
-12.27% |
-13.18% |
-18.93% |
-17.76% |
-13.94% |
-13.49% |
-11.19% |
-13.50% |
-10.11% |
| Debt-free Net Working Capital to Revenue |
|
-2.74% |
-5.79% |
-1.95% |
61.31% |
-15.04% |
-16.28% |
1.89% |
-11.92% |
-7.60% |
-12.79% |
-8.96% |
| Net Working Capital to Revenue |
|
-2.74% |
-5.79% |
-1.95% |
61.31% |
-25.47% |
-24.41% |
-5.20% |
-12.02% |
-10.16% |
-17.87% |
-13.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.07 |
$5.34 |
$4.28 |
$4.66 |
$3.19 |
$3.40 |
$4.83 |
$2.38 |
$3.51 |
($4.99) |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
178.87M |
180.00M |
178.48M |
178.36M |
204.73M |
213.55M |
289.61M |
292.14M |
288.83M |
289.08M |
282.79M |
| Adjusted Diluted Earnings per Share |
|
$5.07 |
$5.34 |
$4.28 |
$4.66 |
$3.19 |
$3.40 |
$4.83 |
$2.38 |
$3.51 |
($4.99) |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
178.87M |
180.00M |
178.48M |
178.36M |
204.73M |
213.55M |
289.61M |
292.14M |
288.83M |
289.08M |
282.79M |
| 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 |
|
178.98M |
178.45M |
178.34M |
178.39M |
291.99M |
289.44M |
292.17M |
289.49M |
286.53M |
282.08M |
281.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,049 |
955 |
886 |
904 |
747 |
1,324 |
1,346 |
893 |
977 |
-1,947 |
1,240 |
| Normalized NOPAT Margin |
|
44.84% |
42.89% |
39.78% |
36.41% |
28.23% |
35.68% |
33.25% |
24.27% |
24.90% |
-57.68% |
29.25% |
| Pre Tax Income Margin |
|
54.23% |
57.23% |
46.34% |
46.15% |
34.71% |
37.86% |
46.79% |
25.64% |
34.91% |
-69.11% |
4.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
287.80 |
0.00 |
0.00 |
45.75 |
0.00 |
240.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
259.29 |
0.00 |
0.00 |
30.53 |
0.00 |
94.91 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-82.40 |
0.00 |
0.00 |
-26.44 |
0.00 |
-1,007.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-110.91 |
0.00 |
0.00 |
-41.65 |
0.00 |
-1,152.09 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
40.53% |
47.15% |
46.75% |
49.10% |
61.98% |
48.77% |
36.46% |
37.02% |
31.65% |
99.42% |
784.00% |
| Augmented Payout Ratio |
|
71.10% |
72.33% |
62.93% |
55.27% |
82.09% |
74.68% |
70.50% |
81.72% |
74.63% |
229.35% |
1,775.50% |