| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
739,923,583.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
739,923,583.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.10% |
10.30% |
7.21% |
10.95% |
13.00% |
17.31% |
13.77% |
13.64% |
14.38% |
14.75% |
20.13% |
| EBITDA Growth |
|
9.70% |
6.27% |
11.36% |
45.61% |
77.87% |
41.84% |
43.45% |
12.19% |
-0.47% |
9.73% |
29.77% |
| EBIT Growth |
|
11.94% |
7.40% |
15.54% |
59.46% |
98.85% |
48.78% |
50.77% |
9.63% |
-4.87% |
7.21% |
30.84% |
| NOPAT Growth |
|
27.45% |
-14.83% |
12.22% |
44.43% |
35.05% |
66.13% |
29.88% |
6.55% |
6.44% |
-1.46% |
27.81% |
| Net Income Growth |
|
39.72% |
-0.92% |
20.83% |
42.62% |
67.20% |
69.25% |
44.80% |
15.88% |
-12.22% |
-3.84% |
23.33% |
| EPS Growth |
|
41.38% |
0.00% |
25.81% |
48.48% |
70.73% |
70.00% |
43.59% |
16.33% |
-11.43% |
-1.47% |
28.57% |
| Operating Cash Flow Growth |
|
14.12% |
-63.70% |
22.57% |
-33.61% |
10.32% |
149.14% |
3.96% |
32.13% |
7.75% |
29.86% |
24.77% |
| Free Cash Flow Firm Growth |
|
135.77% |
-4.33% |
-35.32% |
-54.76% |
-89.15% |
-75.71% |
-89.36% |
-111.68% |
205.91% |
271.57% |
1,179.86% |
| Invested Capital Growth |
|
-45.40% |
-23.51% |
-14.55% |
-2.62% |
14.52% |
17.43% |
14.30% |
21.31% |
6.52% |
-6.97% |
-15.62% |
| Revenue Q/Q Growth |
|
3.23% |
6.03% |
-4.37% |
5.99% |
5.15% |
10.08% |
-7.25% |
5.86% |
5.82% |
10.44% |
-2.91% |
| EBITDA Q/Q Growth |
|
6.19% |
25.43% |
-15.18% |
28.89% |
29.72% |
0.01% |
-14.22% |
0.81% |
15.08% |
10.27% |
1.45% |
| EBIT Q/Q Growth |
|
8.58% |
31.84% |
-18.49% |
36.66% |
35.40% |
-1.36% |
-17.40% |
-0.63% |
17.49% |
11.17% |
0.80% |
| NOPAT Q/Q Growth |
|
19.83% |
-2.10% |
-4.26% |
28.58% |
12.05% |
20.43% |
-25.15% |
5.49% |
11.93% |
11.50% |
-2.91% |
| Net Income Q/Q Growth |
|
21.25% |
-3.72% |
-3.73% |
26.90% |
42.15% |
-2.54% |
-17.64% |
1.55% |
7.68% |
6.77% |
5.63% |
| EPS Q/Q Growth |
|
24.24% |
-2.44% |
-2.50% |
25.64% |
42.86% |
-2.86% |
-17.65% |
1.79% |
8.77% |
8.06% |
7.46% |
| Operating Cash Flow Q/Q Growth |
|
7.01% |
-65.22% |
333.18% |
-58.82% |
77.81% |
-21.46% |
80.76% |
-47.65% |
44.99% |
-5.34% |
73.67% |
| Free Cash Flow Firm Q/Q Growth |
|
3.86% |
-31.20% |
-15.29% |
-25.27% |
-75.08% |
53.96% |
-62.89% |
-182.02% |
752.74% |
87.00% |
27.84% |
| Invested Capital Q/Q Growth |
|
-4.95% |
9.17% |
-13.41% |
5.07% |
12.59% |
12.25% |
-17.71% |
12.85% |
-3.85% |
-0.41% |
-27.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.20% |
77.68% |
77.48% |
80.83% |
82.53% |
81.06% |
80.96% |
80.68% |
80.77% |
79.57% |
80.29% |
| EBITDA Margin |
|
28.65% |
33.88% |
30.05% |
36.55% |
45.09% |
40.97% |
37.89% |
36.08% |
39.24% |
39.18% |
40.93% |
| Operating Margin |
|
22.72% |
27.23% |
23.73% |
30.48% |
31.22% |
34.58% |
29.47% |
28.10% |
31.73% |
32.84% |
31.36% |
| EBIT Margin |
|
22.19% |
27.60% |
23.52% |
30.33% |
39.06% |
35.00% |
31.17% |
29.26% |
32.48% |
32.70% |
33.95% |
| Profit (Net Income) Margin |
|
24.19% |
21.97% |
22.12% |
26.48% |
35.80% |
31.70% |
28.15% |
27.00% |
27.47% |
26.56% |
28.90% |
| Tax Burden Percent |
|
98.51% |
74.81% |
86.65% |
81.10% |
86.19% |
85.09% |
83.46% |
85.08% |
79.67% |
77.75% |
81.40% |
| Interest Burden Percent |
|
110.67% |
106.43% |
108.51% |
107.66% |
106.35% |
106.44% |
108.21% |
108.47% |
106.16% |
104.48% |
104.57% |
| Effective Tax Rate |
|
-0.09% |
22.91% |
11.44% |
16.34% |
12.96% |
14.02% |
18.58% |
14.90% |
20.29% |
22.25% |
18.58% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-419.43% |
-308.13% |
-1,902.30% |
430.88% |
311.53% |
338.74% |
205.91% |
165.17% |
228.04% |
135.72% |
132.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
17.92% |
21.71% |
17.51% |
21.62% |
27.31% |
24.49% |
21.19% |
19.84% |
23.38% |
22.07% |
23.79% |
| Return on Assets (ROA) |
|
19.53% |
17.28% |
16.47% |
18.87% |
25.04% |
22.18% |
19.14% |
18.31% |
19.78% |
17.92% |
20.25% |
| Return on Common Equity (ROCE) |
|
-428.52% |
-308.13% |
-1,902.30% |
430.88% |
311.53% |
338.74% |
205.91% |
165.17% |
228.04% |
135.72% |
132.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1,552.90% |
0.00% |
-872.29% |
455.55% |
168.47% |
0.00% |
95.74% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
303 |
297 |
284 |
366 |
410 |
494 |
369 |
390 |
436 |
486 |
472 |
| NOPAT Margin |
|
22.74% |
21.00% |
21.02% |
25.50% |
27.18% |
29.73% |
24.00% |
23.91% |
25.29% |
25.53% |
25.53% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.29% |
1.02% |
0.75% |
0.60% |
5.32% |
1.44% |
2.19% |
1.67% |
1.47% |
0.65% |
1.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
56.18% |
- |
- |
- |
19.84% |
12.49% |
12.75% |
25.20% |
21.77% |
31.77% |
| Cost of Revenue to Revenue |
|
23.80% |
22.32% |
22.52% |
19.17% |
17.47% |
18.94% |
19.04% |
19.32% |
19.23% |
20.43% |
19.71% |
| SG&A Expenses to Revenue |
|
4.01% |
0.00% |
4.02% |
3.95% |
4.75% |
3.32% |
3.75% |
3.49% |
3.56% |
3.01% |
3.04% |
| R&D to Revenue |
|
11.76% |
10.78% |
12.78% |
11.53% |
12.42% |
11.51% |
12.90% |
12.85% |
11.73% |
10.76% |
11.57% |
| Operating Expenses to Revenue |
|
53.48% |
50.44% |
53.75% |
50.35% |
51.31% |
46.47% |
51.49% |
52.58% |
49.04% |
46.73% |
48.93% |
| Earnings before Interest and Taxes (EBIT) |
|
296 |
391 |
318 |
435 |
589 |
581 |
480 |
477 |
560 |
623 |
628 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
382 |
480 |
407 |
524 |
680 |
680 |
583 |
588 |
677 |
746 |
757 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
621.91 |
0.00 |
0.00 |
159.76 |
65.32 |
48.48 |
37.71 |
39.27 |
87.64 |
47.72 |
61.10 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
353.90 |
101.63 |
63.33 |
46.10 |
48.22 |
175.74 |
66.89 |
93.70 |
| Price to Revenue (P/Rev) |
|
8.91 |
8.47 |
9.72 |
8.32 |
10.39 |
12.16 |
12.05 |
12.77 |
9.83 |
8.68 |
8.51 |
| Price to Earnings (P/E) |
|
40.05 |
39.16 |
43.74 |
35.07 |
38.77 |
41.49 |
39.39 |
41.72 |
34.39 |
31.86 |
30.94 |
| 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 |
|
2.50% |
2.55% |
2.29% |
2.85% |
2.58% |
2.41% |
2.54% |
2.40% |
2.91% |
3.14% |
3.23% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.49 |
8.20 |
9.35 |
7.89 |
9.91 |
11.64 |
11.43 |
12.19 |
9.46 |
8.25 |
8.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
28.17 |
27.41 |
30.96 |
24.37 |
27.08 |
30.27 |
28.45 |
30.51 |
24.53 |
21.63 |
20.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
36.34 |
35.22 |
39.46 |
30.34 |
32.67 |
36.05 |
33.67 |
36.32 |
29.56 |
26.23 |
25.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
37.88 |
39.28 |
44.30 |
34.93 |
41.62 |
44.60 |
42.80 |
46.42 |
36.72 |
33.34 |
32.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.33 |
22.47 |
24.15 |
22.81 |
28.70 |
30.71 |
30.64 |
32.17 |
25.33 |
21.67 |
20.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.18 |
29.57 |
35.67 |
33.52 |
53.68 |
56.76 |
52.76 |
63.04 |
39.46 |
31.29 |
27.61 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
13.38 |
-2.14 |
-7.22 |
3.45 |
1.09 |
0.67 |
0.51 |
0.48 |
1.35 |
0.81 |
0.50 |
| Long-Term Debt to Equity |
|
13.38 |
-2.14 |
-7.22 |
3.45 |
1.09 |
0.67 |
0.25 |
0.24 |
0.68 |
0.40 |
0.50 |
| Financial Leverage |
|
5.47 |
3.64 |
31.20 |
-7.67 |
-4.97 |
-4.39 |
-3.21 |
-2.57 |
-3.12 |
-2.20 |
-2.36 |
| Leverage Ratio |
|
-23.36 |
-18.10 |
-114.94 |
25.50 |
16.63 |
16.52 |
9.90 |
7.96 |
11.08 |
7.38 |
6.87 |
| Compound Leverage Factor |
|
-25.85 |
-19.27 |
-124.73 |
27.45 |
17.68 |
17.58 |
10.71 |
8.63 |
11.77 |
7.71 |
7.19 |
| Debt to Total Capital |
|
93.05% |
187.62% |
116.08% |
77.51% |
52.25% |
39.96% |
33.64% |
32.57% |
57.53% |
44.60% |
33.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.86% |
16.33% |
28.85% |
22.37% |
0.00% |
| Long-Term Debt to Total Capital |
|
93.05% |
187.62% |
116.08% |
77.51% |
52.25% |
39.96% |
16.78% |
16.24% |
28.68% |
22.23% |
33.42% |
| 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 |
|
6.95% |
-87.62% |
-16.08% |
22.49% |
47.75% |
60.04% |
66.36% |
67.43% |
42.47% |
55.40% |
66.58% |
| Debt to EBITDA |
|
0.64 |
0.63 |
0.61 |
0.55 |
0.48 |
0.43 |
0.40 |
0.39 |
0.39 |
0.38 |
0.18 |
| Net Debt to EBITDA |
|
-1.40 |
-0.91 |
-1.25 |
-1.31 |
-1.29 |
-1.34 |
-1.55 |
-1.45 |
-0.96 |
-1.13 |
-1.13 |
| Long-Term Debt to EBITDA |
|
0.64 |
0.63 |
0.61 |
0.55 |
0.48 |
0.43 |
0.20 |
0.20 |
0.20 |
0.19 |
0.18 |
| Debt to NOPAT |
|
0.86 |
0.90 |
0.87 |
0.79 |
0.73 |
0.64 |
0.61 |
0.60 |
0.59 |
0.59 |
0.28 |
| Net Debt to NOPAT |
|
-1.88 |
-1.31 |
-1.78 |
-1.88 |
-1.99 |
-1.98 |
-2.33 |
-2.21 |
-1.43 |
-1.74 |
-1.76 |
| Long-Term Debt to NOPAT |
|
0.86 |
0.90 |
0.87 |
0.79 |
0.73 |
0.64 |
0.30 |
0.30 |
0.29 |
0.30 |
0.28 |
| Altman Z-Score |
|
4.49 |
4.16 |
4.71 |
4.40 |
5.42 |
6.28 |
6.24 |
6.63 |
5.25 |
4.76 |
4.98 |
| Noncontrolling Interest Sharing Ratio |
|
-2.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.30 |
1.19 |
1.20 |
1.32 |
1.34 |
1.47 |
1.36 |
1.33 |
1.03 |
1.17 |
1.15 |
| Quick Ratio |
|
1.15 |
1.03 |
1.06 |
1.19 |
1.22 |
1.36 |
1.26 |
1.21 |
0.90 |
1.05 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
961 |
661 |
560 |
418 |
104 |
161 |
60 |
-49 |
319 |
596 |
762 |
| Operating Cash Flow to CapEx |
|
786.31% |
712.64% |
374.22% |
1,480.52% |
1,675.21% |
489.34% |
1,298.20% |
269.31% |
747.09% |
1,449.07% |
1,525.64% |
| Free Cash Flow to Firm to Interest Expense |
|
177.88 |
122.39 |
109.78 |
83.68 |
20.85 |
32.76 |
12.16 |
-10.62 |
51.44 |
135.55 |
181.53 |
| Operating Cash Flow to Interest Expense |
|
102.07 |
35.50 |
162.82 |
68.40 |
121.62 |
97.47 |
176.18 |
98.24 |
105.68 |
140.95 |
256.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
89.09 |
30.52 |
119.31 |
63.78 |
114.36 |
77.55 |
162.61 |
61.76 |
91.53 |
131.23 |
239.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.81 |
0.79 |
0.74 |
0.71 |
0.70 |
0.70 |
0.68 |
0.68 |
0.72 |
0.67 |
0.70 |
| Accounts Receivable Turnover |
|
5.23 |
3.98 |
5.18 |
5.12 |
5.55 |
4.16 |
5.66 |
5.51 |
5.93 |
4.31 |
5.35 |
| Inventory Turnover |
|
3.57 |
3.30 |
3.33 |
3.20 |
2.82 |
2.89 |
2.86 |
3.01 |
3.21 |
3.72 |
3.82 |
| Fixed Asset Turnover |
|
5.37 |
5.46 |
4.99 |
4.98 |
4.94 |
4.98 |
4.63 |
4.55 |
4.55 |
4.58 |
4.59 |
| Accounts Payable Turnover |
|
5.20 |
5.53 |
6.61 |
6.55 |
5.37 |
5.86 |
6.37 |
6.29 |
6.28 |
6.30 |
6.05 |
| Days Sales Outstanding (DSO) |
|
69.75 |
91.64 |
70.47 |
71.26 |
65.76 |
87.80 |
64.48 |
66.20 |
61.60 |
84.67 |
68.29 |
| Days Inventory Outstanding (DIO) |
|
102.33 |
110.54 |
109.76 |
114.24 |
129.40 |
126.17 |
127.75 |
121.33 |
113.63 |
98.19 |
95.44 |
| Days Payable Outstanding (DPO) |
|
70.24 |
66.04 |
55.25 |
55.71 |
67.99 |
62.30 |
57.28 |
58.06 |
58.09 |
57.91 |
60.37 |
| Cash Conversion Cycle (CCC) |
|
101.85 |
136.14 |
124.98 |
129.79 |
127.18 |
151.67 |
134.95 |
129.47 |
117.14 |
124.95 |
103.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2,104 |
-1,912 |
-2,168 |
-2,058 |
-1,799 |
-1,578 |
-1,858 |
-1,619 |
-1,682 |
-1,688 |
-2,148 |
| Invested Capital Turnover |
|
-2.91 |
-3.07 |
-2.66 |
-2.73 |
-2.93 |
-3.41 |
-3.05 |
-3.45 |
-3.77 |
-4.16 |
-3.55 |
| Increase / (Decrease) in Invested Capital |
|
-657 |
-364 |
-275 |
-53 |
306 |
333 |
310 |
439 |
117 |
-110 |
-290 |
| Enterprise Value (EV) |
|
43,905 |
43,498 |
50,426 |
43,697 |
56,612 |
69,342 |
70,201 |
77,240 |
62,011 |
56,127 |
57,329 |
| Market Capitalization |
|
46,084 |
44,946 |
52,456 |
46,043 |
59,319 |
72,414 |
74,021 |
80,920 |
64,428 |
59,053 |
60,467 |
| Book Value per Share |
|
$0.09 |
($0.60) |
($0.18) |
$0.38 |
$1.19 |
$1.95 |
$2.55 |
$2.69 |
$0.96 |
$1.66 |
$1.34 |
| Tangible Book Value per Share |
|
($0.12) |
($0.81) |
($0.39) |
$0.17 |
$0.76 |
$1.49 |
$2.09 |
$2.19 |
$0.48 |
$1.19 |
$0.87 |
| Total Capital |
|
1,066 |
529 |
855 |
1,282 |
1,902 |
2,488 |
2,958 |
3,056 |
1,731 |
2,234 |
1,487 |
| Total Debt |
|
992 |
992 |
993 |
993 |
994 |
994 |
995 |
995 |
996 |
996 |
497 |
| Total Long-Term Debt |
|
992 |
992 |
993 |
993 |
994 |
994 |
496 |
496 |
497 |
497 |
497 |
| Net Debt |
|
-2,179 |
-1,448 |
-2,030 |
-2,346 |
-2,707 |
-3,072 |
-3,821 |
-3,680 |
-2,417 |
-2,926 |
-3,138 |
| Capital Expenditures (CapEx) |
|
70 |
27 |
222 |
23 |
36 |
98 |
67 |
168 |
88 |
43 |
71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,065 |
-1,731 |
-2,264 |
-2,145 |
-2,364 |
-2,156 |
-2,567 |
-2,495 |
-2,497 |
-2,217 |
-2,586 |
| Debt-free Net Working Capital (DFNWC) |
|
1,104 |
709 |
759 |
1,194 |
1,337 |
1,911 |
2,214 |
2,068 |
627 |
1,366 |
709 |
| Net Working Capital (NWC) |
|
1,104 |
709 |
759 |
1,194 |
1,337 |
1,911 |
1,715 |
1,569 |
127 |
866 |
709 |
| Net Nonoperating Expense (NNE) |
|
-19 |
-14 |
-15 |
-14 |
-130 |
-33 |
-64 |
-50 |
-38 |
-20 |
-62 |
| Net Nonoperating Obligations (NNO) |
|
-2,179 |
-1,448 |
-2,030 |
-2,346 |
-2,707 |
-3,072 |
-3,821 |
-3,680 |
-2,417 |
-2,926 |
-3,138 |
| Total Depreciation and Amortization (D&A) |
|
86 |
89 |
88 |
89 |
91 |
99 |
104 |
111 |
117 |
123 |
129 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-39.92% |
-32.63% |
-41.95% |
-38.74% |
-41.40% |
-36.20% |
-41.79% |
-39.36% |
-38.09% |
-32.60% |
-36.37% |
| Debt-free Net Working Capital to Revenue |
|
21.34% |
13.37% |
14.07% |
21.56% |
23.41% |
32.08% |
36.04% |
32.63% |
9.56% |
20.09% |
9.97% |
| Net Working Capital to Revenue |
|
21.34% |
13.37% |
14.07% |
21.56% |
23.41% |
32.08% |
27.92% |
24.76% |
1.94% |
12.74% |
9.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
$0.40 |
$0.39 |
$0.50 |
$0.71 |
$0.68 |
$0.56 |
$0.57 |
$0.63 |
$0.69 |
$0.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
781.20M |
778.60M |
762.40M |
763.80M |
765M |
764.40M |
768.30M |
765.50M |
755.50M |
758M |
738.80M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.40 |
$0.39 |
$0.49 |
$0.70 |
$0.68 |
$0.56 |
$0.57 |
$0.62 |
$0.67 |
$0.72 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
791.20M |
788.20M |
770.50M |
769.90M |
771.90M |
771.90M |
776.80M |
772.70M |
761.20M |
764.60M |
742.80M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.40 |
$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 |
|
767.91M |
763.03M |
763.94M |
764.91M |
766.45M |
768.97M |
765.42M |
766.27M |
743.65M |
739.92M |
732.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
212 |
297 |
284 |
365 |
410 |
494 |
364 |
389 |
435 |
485 |
471 |
| Normalized NOPAT Margin |
|
15.90% |
21.00% |
21.02% |
25.43% |
27.18% |
29.73% |
23.66% |
23.84% |
25.23% |
25.48% |
25.47% |
| Pre Tax Income Margin |
|
24.56% |
29.37% |
25.52% |
32.65% |
41.54% |
37.25% |
33.73% |
31.74% |
34.48% |
34.16% |
35.50% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
54.85 |
72.31 |
62.41 |
87.00 |
117.80 |
118.57 |
97.94 |
103.67 |
90.37 |
141.57 |
149.50 |
| NOPAT to Interest Expense |
|
56.20 |
55.02 |
55.78 |
73.16 |
81.97 |
100.74 |
75.40 |
84.73 |
70.36 |
110.55 |
112.44 |
| EBIT Less CapEx to Interest Expense |
|
41.87 |
67.33 |
18.90 |
82.38 |
110.54 |
98.65 |
84.37 |
67.20 |
76.23 |
131.84 |
132.69 |
| NOPAT Less CapEx to Interest Expense |
|
43.22 |
50.04 |
12.27 |
68.54 |
74.71 |
80.82 |
61.83 |
48.25 |
56.22 |
100.82 |
95.63 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
52.52% |
130.73% |
0.00% |
0.00% |
58.62% |
0.03% |
0.00% |
20.71% |
119.16% |
123.55% |
159.26% |