| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
334,772,877.00 |
336,619,936.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
334,772,877.00 |
336,619,936.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.73 |
0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.18% |
0.84% |
-3.20% |
-4.40% |
-4.37% |
-4.35% |
-1.84% |
-0.55% |
0.23% |
1.11% |
1.03% |
| EBITDA Growth |
|
-26.37% |
7.80% |
15.17% |
-498.24% |
15.64% |
-10.36% |
-29.22% |
124.34% |
-36.79% |
10.83% |
16.86% |
| EBIT Growth |
|
-28.41% |
5.54% |
16.08% |
-702.31% |
33.51% |
-11.87% |
-31.65% |
117.51% |
-50.60% |
13.47% |
11.58% |
| NOPAT Growth |
|
3.23% |
2.35% |
-2.86% |
-589.01% |
-1.35% |
-8.00% |
-26.91% |
118.58% |
-55.13% |
16.26% |
27.57% |
| Net Income Growth |
|
-42.96% |
3.43% |
14.19% |
-1,116.49% |
87.01% |
-15.35% |
-42.09% |
110.04% |
-65.63% |
20.10% |
16.59% |
| EPS Growth |
|
-34.18% |
950.00% |
825.00% |
-1,165.85% |
-32.04% |
-6.35% |
-22.97% |
109.61% |
-81.30% |
22.03% |
22.81% |
| Operating Cash Flow Growth |
|
-22.47% |
-24.57% |
8.43% |
-38.20% |
28.60% |
-8.33% |
11.66% |
39.16% |
0.15% |
11.98% |
32.23% |
| Free Cash Flow Firm Growth |
|
-72,768.32% |
285.38% |
332.65% |
-9,018.23% |
120.36% |
-1,312.25% |
-1,282.40% |
101.17% |
-94.74% |
102.55% |
103.18% |
| Invested Capital Growth |
|
258.51% |
-13.46% |
-13.35% |
202.29% |
-12.78% |
261.56% |
269.41% |
0.95% |
-0.05% |
-0.16% |
-0.52% |
| Revenue Q/Q Growth |
|
0.75% |
-5.51% |
0.74% |
-0.32% |
0.78% |
-5.48% |
3.38% |
0.98% |
1.57% |
-4.65% |
3.30% |
| EBITDA Q/Q Growth |
|
-19.12% |
10.55% |
19.90% |
-471.47% |
123.49% |
-14.31% |
-5.32% |
27.71% |
-39.00% |
50.25% |
-0.17% |
| EBIT Q/Q Growth |
|
-21.80% |
17.43% |
26.94% |
-616.73% |
117.33% |
-22.49% |
-1.55% |
32.37% |
-51.09% |
78.05% |
-3.20% |
| NOPAT Q/Q Growth |
|
-9.84% |
-14.80% |
21.56% |
-623.71% |
118.19% |
-20.54% |
-3.43% |
33.15% |
-56.08% |
105.87% |
5.97% |
| Net Income Q/Q Growth |
|
-47.08% |
56.49% |
46.89% |
-935.59% |
109.74% |
-29.17% |
0.49% |
44.88% |
-66.67% |
147.47% |
-2.45% |
| EPS Q/Q Growth |
|
120.73% |
-65.19% |
17.46% |
-1,281.08% |
114.07% |
-52.03% |
-3.39% |
47.37% |
-72.62% |
213.04% |
-2.78% |
| Operating Cash Flow Q/Q Growth |
|
5.60% |
-50.00% |
85.23% |
-36.81% |
119.74% |
-64.36% |
125.62% |
-21.25% |
58.14% |
-60.15% |
166.42% |
| Free Cash Flow Firm Q/Q Growth |
|
-9,462.95% |
107.30% |
3.47% |
-1,360.85% |
121.38% |
-534.70% |
-0.92% |
101.24% |
-3.62% |
111.16% |
25.55% |
| Invested Capital Q/Q Growth |
|
245.90% |
-75.66% |
-2.11% |
266.79% |
-0.20% |
0.89% |
0.02% |
0.23% |
-1.19% |
0.79% |
-0.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.37% |
52.04% |
53.03% |
52.74% |
52.33% |
51.45% |
51.78% |
51.74% |
52.53% |
52.08% |
52.41% |
| EBITDA Margin |
|
24.04% |
28.12% |
33.47% |
-124.74% |
29.07% |
26.35% |
24.13% |
30.52% |
18.33% |
28.89% |
27.92% |
| Operating Margin |
|
17.00% |
18.92% |
21.63% |
-133.63% |
23.03% |
18.71% |
17.07% |
22.83% |
10.31% |
21.71% |
21.85% |
| EBIT Margin |
|
16.30% |
20.26% |
25.53% |
-132.34% |
22.76% |
18.67% |
17.77% |
23.30% |
11.22% |
20.95% |
19.63% |
| Profit (Net Income) Margin |
|
6.73% |
11.15% |
16.25% |
-136.25% |
13.16% |
9.86% |
9.59% |
13.76% |
4.51% |
11.72% |
11.06% |
| Tax Burden Percent |
|
96.25% |
77.99% |
82.33% |
98.70% |
73.28% |
75.84% |
77.65% |
76.55% |
73.33% |
75.15% |
76.60% |
| Interest Burden Percent |
|
42.90% |
70.55% |
77.34% |
104.32% |
78.92% |
69.69% |
69.47% |
77.14% |
54.88% |
74.43% |
73.58% |
| Effective Tax Rate |
|
3.75% |
22.01% |
17.67% |
0.00% |
26.72% |
24.16% |
22.35% |
23.45% |
26.67% |
24.85% |
23.40% |
| Return on Invested Capital (ROIC) |
|
9.79% |
21.56% |
26.38% |
-60.47% |
6.70% |
9.29% |
8.67% |
7.27% |
3.17% |
6.80% |
7.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.60% |
20.69% |
25.98% |
-70.10% |
5.87% |
8.26% |
7.75% |
6.41% |
2.43% |
5.75% |
5.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
15.74% |
-65.82% |
-85.74% |
-169.45% |
4.77% |
16.31% |
14.26% |
5.35% |
1.96% |
4.56% |
4.33% |
| Return on Equity (ROE) |
|
25.53% |
-44.26% |
-59.36% |
-229.92% |
11.47% |
25.60% |
22.94% |
12.62% |
5.12% |
11.37% |
11.34% |
| Cash Return on Invested Capital (CROIC) |
|
-102.90% |
38.61% |
38.82% |
-108.96% |
8.80% |
-121.53% |
-123.58% |
5.49% |
5.55% |
5.84% |
6.59% |
| Operating Return on Assets (OROA) |
|
7.28% |
17.15% |
21.37% |
-61.92% |
6.88% |
8.32% |
7.91% |
7.26% |
3.51% |
6.59% |
6.20% |
| Return on Assets (ROA) |
|
3.01% |
9.44% |
13.60% |
-63.75% |
3.98% |
4.40% |
4.27% |
4.29% |
1.41% |
3.68% |
3.49% |
| Return on Common Equity (ROCE) |
|
17.61% |
-44.26% |
-59.36% |
-229.92% |
10.04% |
25.60% |
22.94% |
12.62% |
5.12% |
11.37% |
11.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
374 |
319 |
388 |
-2,031 |
369 |
293 |
283 |
377 |
166 |
341 |
362 |
| NOPAT Margin |
|
16.36% |
14.75% |
17.80% |
-93.54% |
16.88% |
14.19% |
13.26% |
17.48% |
7.56% |
16.32% |
16.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.18% |
0.87% |
0.39% |
9.63% |
0.83% |
1.03% |
0.92% |
0.86% |
0.73% |
1.06% |
1.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
1.54% |
4.45% |
5.59% |
-9.41% |
1.72% |
1.35% |
1.32% |
1.74% |
0.78% |
1.59% |
1.69% |
| Cost of Revenue to Revenue |
|
46.63% |
47.96% |
46.97% |
47.26% |
47.67% |
48.55% |
48.22% |
48.26% |
47.47% |
47.92% |
47.59% |
| SG&A Expenses to Revenue |
|
11.10% |
9.90% |
9.55% |
10.50% |
9.87% |
10.74% |
12.77% |
10.47% |
11.04% |
10.62% |
11.34% |
| R&D to Revenue |
|
3.85% |
3.98% |
3.26% |
3.13% |
3.25% |
3.53% |
2.62% |
2.87% |
3.28% |
3.30% |
2.59% |
| Operating Expenses to Revenue |
|
36.36% |
33.12% |
31.41% |
186.37% |
29.30% |
32.74% |
34.71% |
28.90% |
42.23% |
30.37% |
30.56% |
| Earnings before Interest and Taxes (EBIT) |
|
373 |
438 |
556 |
-2,873 |
498 |
386 |
380 |
503 |
246 |
438 |
424 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
550 |
608 |
729 |
-2,708 |
636 |
545 |
516 |
659 |
402 |
604 |
603 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
7.91 |
0.67 |
0.66 |
0.67 |
0.67 |
0.58 |
0.66 |
0.84 |
| 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) |
|
0.00 |
0.00 |
0.00 |
9.76 |
0.85 |
0.85 |
0.88 |
0.91 |
0.79 |
0.90 |
1.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.79 |
8.36 |
9.13 |
11.30 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
2.49% |
3.62% |
4.70% |
5.40% |
4.68% |
3.66% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.84% |
11.96% |
10.95% |
8.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
4.66 |
0.81 |
0.81 |
0.81 |
0.81 |
0.75 |
0.80 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
10.84 |
1.90 |
1.94 |
1.95 |
1.96 |
1.80 |
1.92 |
2.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.12 |
7.26 |
7.56 |
8.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.49 |
10.17 |
10.52 |
11.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.67 |
13.73 |
14.10 |
14.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
60.00 |
9.50 |
9.70 |
9.39 |
8.84 |
8.11 |
8.56 |
8.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.57 |
0.00 |
0.00 |
14.85 |
13.60 |
13.73 |
13.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.85 |
-4.02 |
-4.28 |
0.99 |
0.94 |
0.93 |
0.90 |
0.87 |
0.84 |
0.83 |
0.79 |
| Long-Term Debt to Equity |
|
0.77 |
-3.81 |
-4.28 |
0.93 |
0.93 |
0.93 |
0.89 |
0.78 |
0.75 |
0.83 |
0.79 |
| Financial Leverage |
|
2.07 |
-3.18 |
-3.30 |
2.42 |
0.81 |
1.97 |
1.84 |
0.83 |
0.80 |
0.79 |
0.77 |
| Leverage Ratio |
|
4.11 |
-3.77 |
-4.07 |
4.72 |
2.38 |
4.37 |
4.18 |
2.45 |
2.42 |
2.38 |
2.35 |
| Compound Leverage Factor |
|
1.76 |
-2.66 |
-3.15 |
4.93 |
1.88 |
3.04 |
2.90 |
1.89 |
1.33 |
1.77 |
1.73 |
| Debt to Total Capital |
|
45.98% |
133.10% |
130.46% |
49.69% |
48.37% |
48.28% |
47.37% |
46.58% |
45.63% |
45.38% |
44.26% |
| Short-Term Debt to Total Capital |
|
4.45% |
7.05% |
0.07% |
2.73% |
0.28% |
0.28% |
0.28% |
4.89% |
4.97% |
0.27% |
0.01% |
| Long-Term Debt to Total Capital |
|
41.53% |
126.04% |
130.39% |
46.96% |
48.09% |
48.00% |
47.09% |
41.69% |
40.66% |
45.11% |
44.25% |
| 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 |
|
12.48% |
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 |
|
41.54% |
-33.10% |
-30.46% |
50.31% |
51.63% |
51.72% |
52.63% |
53.42% |
54.37% |
54.62% |
55.74% |
| Debt to EBITDA |
|
4.60 |
3.86 |
3.53 |
-13.06 |
-14.12 |
-13.12 |
-10.09 |
4.28 |
4.57 |
4.47 |
4.17 |
| Net Debt to EBITDA |
|
4.17 |
3.24 |
2.93 |
-11.60 |
-12.48 |
-11.67 |
-9.00 |
3.83 |
4.09 |
4.02 |
3.71 |
| Long-Term Debt to EBITDA |
|
4.15 |
3.65 |
3.52 |
-12.35 |
-14.03 |
-13.04 |
-10.03 |
3.83 |
4.08 |
4.44 |
4.17 |
| Debt to NOPAT |
|
7.55 |
6.42 |
6.14 |
-9.39 |
-9.77 |
-9.72 |
-8.86 |
7.62 |
8.66 |
8.34 |
7.58 |
| Net Debt to NOPAT |
|
6.86 |
5.39 |
5.11 |
-8.33 |
-8.64 |
-8.65 |
-7.91 |
6.82 |
7.73 |
7.50 |
6.74 |
| Long-Term Debt to NOPAT |
|
6.82 |
6.08 |
6.14 |
-8.87 |
-9.71 |
-9.66 |
-8.80 |
6.82 |
7.71 |
8.29 |
7.58 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.55 |
1.14 |
1.14 |
1.16 |
1.15 |
1.09 |
1.22 |
1.31 |
| Noncontrolling Interest Sharing Ratio |
|
31.03% |
0.00% |
0.00% |
0.00% |
12.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.34 |
0.35 |
0.43 |
0.37 |
0.42 |
0.42 |
0.41 |
0.31 |
0.30 |
0.44 |
0.46 |
| Quick Ratio |
|
0.27 |
0.23 |
0.30 |
0.27 |
0.31 |
0.30 |
0.30 |
0.23 |
0.24 |
0.32 |
0.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-16,504 |
1,205 |
1,247 |
-15,720 |
3,360 |
-14,608 |
-14,742 |
183 |
177 |
373 |
469 |
| Operating Cash Flow to CapEx |
|
409.30% |
151.72% |
282.66% |
143.06% |
411.52% |
128.04% |
376.55% |
245.71% |
472.22% |
258.10% |
555.38% |
| Free Cash Flow to Firm to Interest Expense |
|
-77.48 |
9.34 |
9.89 |
-126.77 |
32.00 |
-124.85 |
-127.08 |
1.59 |
1.59 |
3.33 |
4.18 |
| Operating Cash Flow to Interest Expense |
|
2.48 |
2.05 |
3.88 |
2.49 |
6.47 |
2.07 |
4.71 |
3.74 |
6.13 |
2.42 |
6.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.87 |
0.70 |
2.51 |
0.75 |
4.90 |
0.45 |
3.46 |
2.22 |
4.83 |
1.48 |
5.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.85 |
0.84 |
0.47 |
0.30 |
0.45 |
0.44 |
0.31 |
0.31 |
0.31 |
0.32 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
5.44 |
5.27 |
5.10 |
4.72 |
4.46 |
4.30 |
4.26 |
4.02 |
3.92 |
3.85 |
3.88 |
| Accounts Payable Turnover |
|
3.30 |
3.31 |
3.45 |
3.41 |
3.19 |
3.33 |
3.46 |
3.51 |
3.20 |
3.59 |
3.46 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
110.61 |
110.23 |
105.82 |
107.18 |
114.34 |
109.47 |
105.52 |
103.96 |
114.07 |
101.67 |
105.52 |
| Cash Conversion Cycle (CCC) |
|
-110.61 |
-110.23 |
-105.82 |
-107.18 |
-114.34 |
-109.47 |
-105.52 |
-103.96 |
-114.07 |
-101.67 |
-105.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
23,407 |
5,697 |
5,577 |
20,456 |
20,416 |
20,598 |
20,602 |
20,650 |
20,405 |
20,566 |
20,495 |
| Invested Capital Turnover |
|
0.60 |
1.46 |
1.48 |
0.65 |
0.40 |
0.65 |
0.65 |
0.42 |
0.42 |
0.42 |
0.42 |
| Increase / (Decrease) in Invested Capital |
|
16,878 |
-886 |
-859 |
13,689 |
-2,991 |
14,901 |
15,025 |
194 |
-11 |
-32 |
-107 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
95,394 |
16,540 |
16,669 |
16,672 |
16,764 |
15,401 |
16,489 |
18,352 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
85,874 |
7,370 |
7,355 |
7,569 |
7,741 |
6,730 |
7,727 |
9,944 |
| Book Value per Share |
|
$2.62 |
($7.03) |
($0.55) |
$2.82 |
$32.65 |
$33.10 |
$33.53 |
$34.32 |
$34.36 |
$35.04 |
$35.38 |
| Tangible Book Value per Share |
|
($4.02) |
($25.23) |
($2.14) |
($3.05) |
($33.92) |
($33.46) |
($33.11) |
($32.46) |
($32.36) |
($31.94) |
($31.15) |
| Total Capital |
|
24,254 |
7,161 |
6,936 |
21,585 |
21,449 |
21,678 |
21,526 |
21,633 |
21,269 |
21,478 |
21,363 |
| Total Debt |
|
11,152 |
9,531 |
9,049 |
10,726 |
10,375 |
10,466 |
10,197 |
10,077 |
9,706 |
9,747 |
9,455 |
| Total Long-Term Debt |
|
10,073 |
9,026 |
9,044 |
10,137 |
10,314 |
10,405 |
10,136 |
9,019 |
8,648 |
9,688 |
9,453 |
| Net Debt |
|
10,131 |
7,995 |
7,523 |
9,520 |
9,170 |
9,314 |
9,103 |
9,023 |
8,671 |
8,762 |
8,408 |
| Capital Expenditures (CapEx) |
|
129 |
174 |
173 |
216 |
165 |
189 |
145 |
175 |
144 |
105 |
130 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,817 |
-1,576 |
-1,553 |
-1,466 |
-1,683 |
-1,500 |
-1,556 |
-1,398 |
-1,591 |
-1,369 |
-1,545 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,511 |
-1,505 |
-1,453 |
-1,339 |
-1,521 |
-1,373 |
-1,464 |
-1,319 |
-1,497 |
-1,294 |
-1,371 |
| Net Working Capital (NWC) |
|
-2,590 |
-2,010 |
-1,458 |
-1,928 |
-1,582 |
-1,434 |
-1,525 |
-2,377 |
-2,555 |
-1,353 |
-1,373 |
| Net Nonoperating Expense (NNE) |
|
220 |
78 |
34 |
927 |
81 |
89 |
78 |
80 |
67 |
96 |
123 |
| Net Nonoperating Obligations (NNO) |
|
10,305 |
8,067 |
7,690 |
9,597 |
9,342 |
9,386 |
9,273 |
9,094 |
8,842 |
8,835 |
8,587 |
| Total Depreciation and Amortization (D&A) |
|
177 |
170 |
173 |
165 |
138 |
159 |
136 |
156 |
156 |
166 |
179 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-20.29% |
-17.57% |
-17.45% |
-16.66% |
-19.35% |
-17.43% |
-18.17% |
-16.35% |
-18.59% |
-15.95% |
-17.96% |
| Debt-free Net Working Capital to Revenue |
|
-16.88% |
-16.78% |
-16.33% |
-15.22% |
-17.48% |
-15.96% |
-17.09% |
-15.42% |
-17.49% |
-15.08% |
-15.94% |
| Net Working Capital to Revenue |
|
-28.93% |
-22.41% |
-16.38% |
-21.91% |
-18.19% |
-16.66% |
-17.81% |
-27.79% |
-29.86% |
-15.77% |
-15.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.91 |
$0.07 |
$0.08 |
($8.74) |
$0.83 |
$0.60 |
$0.61 |
$0.88 |
$0.29 |
$0.73 |
$0.71 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
339M |
3.85B |
3.85B |
339M |
338M |
339M |
338M |
337M |
338M |
336M |
337M |
| Adjusted Diluted Earnings per Share |
|
$1.81 |
$0.07 |
$0.08 |
($8.74) |
$1.23 |
$0.59 |
$0.57 |
$0.84 |
$0.23 |
$0.72 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
362M |
3.87B |
3.86B |
339M |
338M |
357M |
357M |
356M |
357M |
338M |
342M |
| 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 |
|
3.84B |
3.85B |
3.85B |
339.20M |
338.77M |
337.92M |
336.74M |
336.56M |
334.77M |
336.62M |
337.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
374 |
344 |
405 |
341 |
369 |
330 |
367 |
384 |
365 |
346 |
366 |
| Normalized NOPAT Margin |
|
16.36% |
15.91% |
18.60% |
15.70% |
16.88% |
15.95% |
17.14% |
17.80% |
16.65% |
16.53% |
16.95% |
| Pre Tax Income Margin |
|
6.99% |
14.29% |
19.74% |
-138.05% |
17.96% |
13.01% |
12.35% |
17.97% |
6.16% |
15.59% |
14.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.75 |
3.40 |
4.41 |
-23.17 |
4.74 |
3.30 |
3.28 |
4.37 |
2.22 |
3.91 |
3.79 |
| NOPAT to Interest Expense |
|
1.76 |
2.47 |
3.08 |
-16.38 |
3.52 |
2.51 |
2.44 |
3.28 |
1.49 |
3.05 |
3.23 |
| EBIT Less CapEx to Interest Expense |
|
1.15 |
2.05 |
3.04 |
-24.91 |
3.17 |
1.68 |
2.03 |
2.85 |
0.92 |
2.97 |
2.63 |
| NOPAT Less CapEx to Interest Expense |
|
1.15 |
1.12 |
1.70 |
-18.12 |
1.95 |
0.89 |
1.19 |
1.76 |
0.20 |
2.11 |
2.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.58% |
-1.20% |
-8.56% |
-3.08% |
-6.89% |
-10.27% |
-12.91% |
36.82% |
45.34% |
43.14% |
41.36% |
| Augmented Payout Ratio |
|
34.31% |
20.08% |
-1.35% |
-3.08% |
-7.18% |
-11.74% |
-16.28% |
46.58% |
62.24% |
58.87% |
52.05% |