| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
323,431,419.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
323,431,419.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.48% |
9.89% |
9.71% |
5.70% |
2.48% |
7.85% |
5.38% |
1.67% |
2.57% |
4.77% |
10.56% |
| EBITDA Growth |
|
13.03% |
-17.95% |
12.26% |
15.02% |
-8.14% |
31.70% |
77.50% |
-19.35% |
-2.12% |
-0.23% |
30.76% |
| EBIT Growth |
|
14.83% |
-30.05% |
136.36% |
18.13% |
-15.98% |
45.98% |
1,096.15% |
-27.35% |
-2.39% |
0.34% |
62.06% |
| NOPAT Growth |
|
11.78% |
-24.40% |
330.23% |
24.82% |
-11.80% |
45.85% |
609.15% |
-29.61% |
-10.18% |
-3.59% |
62.76% |
| Net Income Growth |
|
20.70% |
-28.83% |
36.08% |
23.07% |
-15.13% |
64.17% |
412.10% |
-26.46% |
-1.66% |
5.99% |
80.62% |
| EPS Growth |
|
19.58% |
-30.27% |
35.59% |
22.22% |
-15.20% |
63.19% |
405.26% |
-25.00% |
0.00% |
6.73% |
84.48% |
| Operating Cash Flow Growth |
|
18.76% |
-178.58% |
-9.39% |
-24.30% |
70.23% |
344.40% |
0.00% |
-61.26% |
-18.69% |
-42.18% |
29.35% |
| Free Cash Flow Firm Growth |
|
-148.66% |
-108.39% |
-34.51% |
-129.63% |
-33.90% |
88.61% |
57.10% |
-1,053.98% |
-23.31% |
-560.57% |
1.83% |
| Invested Capital Growth |
|
16.92% |
8.84% |
20.16% |
7.06% |
17.31% |
3.77% |
8.47% |
25.03% |
17.06% |
7.22% |
8.47% |
| Revenue Q/Q Growth |
|
2.16% |
-5.92% |
-7.98% |
19.52% |
-0.95% |
-1.00% |
-10.09% |
15.31% |
-0.07% |
1.12% |
-5.12% |
| EBITDA Q/Q Growth |
|
2.97% |
-28.87% |
-54.71% |
246.71% |
-17.76% |
1.98% |
-38.96% |
57.52% |
-0.19% |
3.96% |
-20.00% |
| EBIT Q/Q Growth |
|
4.56% |
-41.39% |
-94.77% |
3,584.62% |
-25.63% |
1.82% |
-57.13% |
123.79% |
-0.07% |
4.67% |
-30.77% |
| NOPAT Q/Q Growth |
|
13.24% |
-41.67% |
-91.08% |
2,017.67% |
-19.98% |
-3.55% |
-56.61% |
110.20% |
2.11% |
3.53% |
-26.75% |
| Net Income Q/Q Growth |
|
5.77% |
-47.23% |
-120.67% |
1,166.94% |
-27.06% |
2.07% |
-60.71% |
151.42% |
-2.47% |
10.01% |
-33.05% |
| EPS Q/Q Growth |
|
5.56% |
-46.78% |
-120.88% |
1,142.11% |
-26.77% |
2.41% |
-60.94% |
156.03% |
-2.36% |
9.31% |
-32.49% |
| Operating Cash Flow Q/Q Growth |
|
-76.84% |
-203.41% |
412.86% |
1.02% |
-47.91% |
48.46% |
66.82% |
-40.24% |
-45.06% |
5.58% |
273.17% |
| Free Cash Flow Firm Q/Q Growth |
|
-248.12% |
24.61% |
-713.61% |
90.29% |
-569.34% |
93.59% |
-929.72% |
-161.09% |
28.48% |
65.65% |
-53.02% |
| Invested Capital Q/Q Growth |
|
1.20% |
24.90% |
3.09% |
-14.43% |
10.89% |
10.47% |
3.46% |
-1.36% |
3.82% |
1.19% |
4.67% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.78% |
37.91% |
33.91% |
42.62% |
40.73% |
42.00% |
37.27% |
42.27% |
40.42% |
40.72% |
36.80% |
| EBITDA Margin |
|
16.29% |
12.31% |
6.06% |
17.58% |
14.60% |
15.04% |
10.21% |
13.95% |
13.93% |
14.32% |
12.08% |
| Operating Margin |
|
12.01% |
7.32% |
0.79% |
12.87% |
10.54% |
10.23% |
4.59% |
8.70% |
9.16% |
9.00% |
6.83% |
| EBIT Margin |
|
11.71% |
7.29% |
0.41% |
12.79% |
9.60% |
9.87% |
4.71% |
9.14% |
9.14% |
9.46% |
6.90% |
| Profit (Net Income) Margin |
|
7.85% |
4.40% |
-0.99% |
8.83% |
6.50% |
6.70% |
2.93% |
6.39% |
6.23% |
6.78% |
4.79% |
| Tax Burden Percent |
|
76.57% |
77.82% |
75.61% |
76.08% |
75.04% |
75.36% |
80.96% |
77.96% |
75.62% |
78.79% |
80.34% |
| Interest Burden Percent |
|
87.56% |
77.57% |
-315.38% |
90.76% |
90.25% |
90.08% |
76.85% |
89.66% |
90.22% |
91.00% |
86.31% |
| Effective Tax Rate |
|
23.43% |
22.18% |
0.00% |
23.92% |
24.96% |
24.64% |
19.04% |
22.04% |
24.38% |
21.21% |
19.77% |
| Return on Invested Capital (ROIC) |
|
17.68% |
8.69% |
0.91% |
18.10% |
13.86% |
11.75% |
5.66% |
11.23% |
10.80% |
10.61% |
8.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.73% |
8.03% |
0.15% |
17.41% |
12.90% |
11.19% |
5.28% |
10.97% |
10.37% |
10.42% |
7.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
49.67% |
26.89% |
0.47% |
40.08% |
27.75% |
26.90% |
13.08% |
21.17% |
19.80% |
19.02% |
14.48% |
| Return on Equity (ROE) |
|
67.35% |
35.57% |
1.38% |
58.18% |
41.60% |
38.65% |
18.74% |
32.40% |
30.59% |
29.63% |
22.53% |
| Cash Return on Invested Capital (CROIC) |
|
-2.76% |
0.77% |
-8.22% |
5.31% |
-5.00% |
6.59% |
3.13% |
-11.30% |
-5.81% |
2.32% |
1.56% |
| Operating Return on Assets (OROA) |
|
8.65% |
5.66% |
0.32% |
9.70% |
7.37% |
7.76% |
3.67% |
7.04% |
7.16% |
7.42% |
5.31% |
| Return on Assets (ROA) |
|
5.80% |
3.42% |
-0.76% |
6.70% |
4.99% |
5.27% |
2.29% |
4.92% |
4.89% |
5.32% |
3.68% |
| Return on Common Equity (ROCE) |
|
67.35% |
35.57% |
1.38% |
58.18% |
41.60% |
38.65% |
18.74% |
32.40% |
30.59% |
29.63% |
22.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
32.32% |
0.00% |
29.26% |
27.89% |
24.17% |
0.00% |
29.01% |
24.75% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,331 |
777 |
69 |
1,468 |
1,174 |
1,133 |
491 |
1,033 |
1,055 |
1,092 |
800 |
| NOPAT Margin |
|
9.19% |
5.70% |
0.55% |
9.79% |
7.91% |
7.71% |
3.72% |
6.78% |
6.93% |
7.09% |
5.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.95% |
0.65% |
0.76% |
0.69% |
0.96% |
0.56% |
0.39% |
0.26% |
0.43% |
0.19% |
0.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.47% |
- |
- |
- |
2.10% |
0.88% |
1.85% |
1.92% |
2.01% |
1.37% |
| Cost of Revenue to Revenue |
|
59.22% |
62.09% |
66.09% |
57.38% |
59.27% |
58.00% |
62.73% |
57.73% |
59.58% |
59.28% |
63.20% |
| SG&A Expenses to Revenue |
|
18.46% |
19.40% |
20.96% |
18.93% |
19.39% |
20.01% |
21.36% |
19.52% |
20.37% |
20.34% |
20.97% |
| 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 |
|
28.77% |
30.59% |
33.12% |
29.75% |
30.19% |
31.77% |
32.65% |
33.57% |
31.26% |
31.74% |
29.98% |
| Earnings before Interest and Taxes (EBIT) |
|
1,696 |
994 |
52 |
1,916 |
1,425 |
1,451 |
622 |
1,392 |
1,391 |
1,456 |
1,008 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,359 |
1,678 |
760 |
2,635 |
2,167 |
2,210 |
1,349 |
2,125 |
2,121 |
2,205 |
1,764 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.57 |
1.45 |
1.71 |
1.52 |
1.64 |
2.52 |
1.79 |
1.94 |
2.18 |
2.37 |
1.88 |
| Price to Tangible Book Value (P/TBV) |
|
8.72 |
6.53 |
8.08 |
4.85 |
4.45 |
5.84 |
4.18 |
4.21 |
4.39 |
4.47 |
3.42 |
| Price to Revenue (P/Rev) |
|
0.26 |
0.25 |
0.29 |
0.29 |
0.34 |
0.56 |
0.39 |
0.45 |
0.54 |
0.61 |
0.49 |
| Price to Earnings (P/E) |
|
4.85 |
5.17 |
5.84 |
5.45 |
6.79 |
10.14 |
6.18 |
7.86 |
9.48 |
10.80 |
8.13 |
| 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 |
|
20.62% |
19.34% |
17.11% |
18.35% |
14.73% |
9.86% |
16.19% |
12.73% |
10.54% |
9.26% |
12.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.11 |
1.18 |
1.18 |
1.25 |
1.51 |
1.25 |
1.32 |
1.42 |
1.51 |
1.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.66 |
0.76 |
0.78 |
0.66 |
0.77 |
1.01 |
0.86 |
0.89 |
0.98 |
1.05 |
0.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.67 |
5.73 |
6.05 |
4.92 |
5.95 |
7.23 |
5.91 |
6.57 |
7.35 |
7.85 |
6.90 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.23 |
9.45 |
9.83 |
7.86 |
9.81 |
11.85 |
9.13 |
10.54 |
11.81 |
12.71 |
10.80 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.82 |
12.58 |
12.75 |
10.02 |
12.32 |
14.91 |
11.59 |
13.45 |
15.45 |
16.84 |
14.24 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.84 |
5.93 |
6.48 |
6.43 |
6.82 |
6.08 |
3.76 |
5.34 |
6.12 |
7.33 |
5.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
150.61 |
0.00 |
22.89 |
0.00 |
23.27 |
41.71 |
0.00 |
0.00 |
67.32 |
88.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.30 |
4.66 |
4.49 |
3.41 |
3.36 |
3.25 |
3.44 |
3.17 |
2.84 |
2.56 |
2.69 |
| Long-Term Debt to Equity |
|
2.94 |
3.42 |
3.01 |
2.07 |
2.34 |
2.34 |
2.31 |
1.95 |
1.83 |
1.70 |
1.76 |
| Financial Leverage |
|
2.97 |
3.35 |
3.20 |
2.30 |
2.15 |
2.40 |
2.48 |
1.93 |
1.91 |
1.83 |
1.89 |
| Leverage Ratio |
|
10.34 |
8.54 |
8.98 |
8.04 |
7.19 |
6.60 |
6.79 |
6.29 |
5.79 |
5.38 |
5.51 |
| Compound Leverage Factor |
|
9.05 |
6.62 |
-28.31 |
7.30 |
6.48 |
5.94 |
5.22 |
5.64 |
5.22 |
4.90 |
4.76 |
| Debt to Total Capital |
|
81.12% |
82.33% |
81.77% |
77.31% |
77.09% |
76.47% |
77.48% |
76.04% |
73.97% |
71.93% |
72.87% |
| Short-Term Debt to Total Capital |
|
25.68% |
21.85% |
26.90% |
30.44% |
23.55% |
21.31% |
25.43% |
29.38% |
26.42% |
24.22% |
25.07% |
| Long-Term Debt to Total Capital |
|
55.45% |
60.48% |
54.87% |
46.88% |
53.54% |
55.16% |
52.04% |
46.67% |
47.55% |
47.71% |
47.80% |
| 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 |
|
18.88% |
17.67% |
18.23% |
22.69% |
22.91% |
23.53% |
22.52% |
23.96% |
26.03% |
28.07% |
27.13% |
| Debt to EBITDA |
|
5.16 |
6.08 |
5.81 |
4.83 |
5.32 |
5.19 |
5.19 |
5.41 |
5.21 |
4.97 |
5.19 |
| Net Debt to EBITDA |
|
2.79 |
3.84 |
3.83 |
2.77 |
3.35 |
3.21 |
3.21 |
3.25 |
3.34 |
3.25 |
3.28 |
| Long-Term Debt to EBITDA |
|
3.53 |
4.47 |
3.90 |
2.93 |
3.69 |
3.74 |
3.49 |
3.32 |
3.35 |
3.30 |
3.40 |
| Debt to NOPAT |
|
10.85 |
13.35 |
12.25 |
9.82 |
11.01 |
10.70 |
10.18 |
11.08 |
10.96 |
10.67 |
10.71 |
| Net Debt to NOPAT |
|
5.87 |
8.42 |
8.08 |
5.64 |
6.95 |
6.61 |
6.29 |
6.66 |
7.03 |
6.97 |
6.76 |
| Long-Term Debt to NOPAT |
|
7.42 |
9.81 |
8.22 |
5.96 |
7.65 |
7.72 |
6.84 |
6.80 |
7.04 |
7.08 |
7.03 |
| Altman Z-Score |
|
0.94 |
0.95 |
0.89 |
1.00 |
1.05 |
1.21 |
1.04 |
1.07 |
1.15 |
1.23 |
1.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.89 |
0.83 |
0.76 |
0.77 |
0.79 |
0.81 |
0.78 |
0.70 |
0.67 |
0.65 |
0.70 |
| Quick Ratio |
|
0.78 |
0.73 |
0.66 |
0.68 |
0.69 |
0.71 |
0.68 |
0.62 |
0.58 |
0.56 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,927 |
-2,206 |
-6,032 |
-585 |
-3,919 |
-251 |
-2,588 |
-6,756 |
-4,832 |
-1,660 |
-2,540 |
| Operating Cash Flow to CapEx |
|
48.06% |
-44.46% |
211.52% |
251.84% |
108.08% |
136.27% |
308.14% |
174.84% |
84.06% |
69.33% |
288.57% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.58 |
-5.13 |
-15.35 |
-1.60 |
-12.02 |
-0.80 |
-8.40 |
-21.79 |
-17.38 |
-6.13 |
-9.30 |
| Operating Cash Flow to Interest Expense |
|
1.98 |
-2.12 |
7.24 |
7.84 |
4.60 |
7.04 |
12.05 |
7.15 |
4.38 |
4.75 |
17.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.14 |
-6.88 |
3.82 |
4.72 |
0.34 |
1.87 |
8.14 |
3.06 |
-0.83 |
-2.10 |
11.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.74 |
0.78 |
0.77 |
0.76 |
0.77 |
0.79 |
0.78 |
0.77 |
0.78 |
0.78 |
0.77 |
| Accounts Receivable Turnover |
|
24.84 |
29.04 |
24.19 |
25.40 |
26.44 |
28.10 |
25.40 |
24.88 |
26.09 |
25.94 |
24.44 |
| Inventory Turnover |
|
24.24 |
24.55 |
23.12 |
22.84 |
21.66 |
21.84 |
20.88 |
21.32 |
21.49 |
22.56 |
21.83 |
| Fixed Asset Turnover |
|
1.48 |
1.45 |
1.44 |
1.43 |
1.40 |
1.38 |
1.38 |
1.37 |
1.35 |
1.33 |
1.34 |
| Accounts Payable Turnover |
|
8.23 |
9.07 |
8.09 |
7.84 |
8.31 |
8.52 |
7.57 |
7.32 |
8.02 |
8.06 |
7.19 |
| Days Sales Outstanding (DSO) |
|
14.70 |
12.57 |
15.09 |
14.37 |
13.80 |
12.99 |
14.37 |
14.67 |
13.99 |
14.07 |
14.93 |
| Days Inventory Outstanding (DIO) |
|
15.06 |
14.87 |
15.79 |
15.98 |
16.85 |
16.72 |
17.48 |
17.12 |
16.98 |
16.18 |
16.72 |
| Days Payable Outstanding (DPO) |
|
44.34 |
40.26 |
45.10 |
46.53 |
43.91 |
42.83 |
48.22 |
49.85 |
45.49 |
45.31 |
50.74 |
| Cash Conversion Cycle (CCC) |
|
-14.58 |
-12.83 |
-14.23 |
-16.19 |
-13.25 |
-13.13 |
-16.37 |
-18.06 |
-14.52 |
-15.06 |
-19.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
29,419 |
36,743 |
36,369 |
31,122 |
34,512 |
38,127 |
39,448 |
38,911 |
40,399 |
40,879 |
42,788 |
| Invested Capital Turnover |
|
1.92 |
1.52 |
1.65 |
1.85 |
1.75 |
1.52 |
1.52 |
1.66 |
1.56 |
1.50 |
1.47 |
| Increase / (Decrease) in Invested Capital |
|
4,258 |
2,983 |
6,101 |
2,053 |
5,093 |
1,384 |
3,079 |
7,789 |
5,887 |
2,752 |
3,340 |
| Enterprise Value (EV) |
|
34,440 |
40,953 |
42,887 |
36,596 |
43,047 |
57,386 |
49,436 |
51,546 |
57,329 |
61,797 |
56,691 |
| Market Capitalization |
|
13,874 |
13,534 |
15,706 |
16,000 |
18,763 |
31,934 |
22,603 |
26,007 |
31,240 |
36,200 |
29,778 |
| Book Value per Share |
|
$26.99 |
$28.43 |
$28.01 |
$32.01 |
$34.78 |
$38.54 |
$38.54 |
$40.95 |
$44.20 |
$47.20 |
$49.09 |
| Tangible Book Value per Share |
|
$4.85 |
$6.32 |
$5.93 |
$10.04 |
$12.83 |
$16.62 |
$16.54 |
$18.92 |
$21.99 |
$25.02 |
$26.90 |
| Total Capital |
|
46,897 |
52,767 |
50,401 |
46,400 |
49,921 |
53,869 |
56,018 |
55,823 |
54,969 |
54,449 |
58,517 |
| Total Debt |
|
38,044 |
43,443 |
41,213 |
35,874 |
38,484 |
41,194 |
43,402 |
42,450 |
40,660 |
39,167 |
42,641 |
| Total Long-Term Debt |
|
26,003 |
31,916 |
27,654 |
21,752 |
26,728 |
29,713 |
29,154 |
26,051 |
26,138 |
25,979 |
27,970 |
| Net Debt |
|
20,566 |
27,419 |
27,181 |
20,596 |
24,284 |
25,452 |
26,833 |
25,539 |
26,089 |
25,597 |
26,913 |
| Capital Expenditures (CapEx) |
|
1,831 |
2,047 |
1,346 |
1,142 |
1,386 |
1,632 |
1,204 |
1,268 |
1,449 |
1,855 |
1,663 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8,281 |
-6,577 |
-6,541 |
-7,008 |
-7,238 |
-7,425 |
-6,732 |
-7,951 |
-7,832 |
-8,328 |
-7,885 |
| Debt-free Net Working Capital (DFNWC) |
|
9,197 |
7,811 |
7,491 |
8,270 |
6,962 |
7,050 |
8,598 |
7,665 |
5,497 |
3,912 |
6,282 |
| Net Working Capital (NWC) |
|
-2,844 |
-3,716 |
-6,068 |
-5,852 |
-4,794 |
-4,431 |
-5,650 |
-8,734 |
-9,025 |
-9,276 |
-8,389 |
| Net Nonoperating Expense (NNE) |
|
194 |
177 |
193 |
145 |
209 |
148 |
104 |
60 |
106 |
48 |
101 |
| Net Nonoperating Obligations (NNO) |
|
20,566 |
27,419 |
27,181 |
20,596 |
23,075 |
25,452 |
26,832 |
25,538 |
26,090 |
25,597 |
26,912 |
| Total Depreciation and Amortization (D&A) |
|
663 |
684 |
708 |
719 |
742 |
759 |
727 |
733 |
730 |
749 |
756 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.78% |
-12.24% |
-11.93% |
-12.60% |
-12.93% |
-13.01% |
-11.66% |
-13.71% |
-13.42% |
-14.10% |
-13.04% |
| Debt-free Net Working Capital to Revenue |
|
17.52% |
14.54% |
13.66% |
14.86% |
12.43% |
12.35% |
14.89% |
13.22% |
9.42% |
6.62% |
10.39% |
| Net Working Capital to Revenue |
|
-5.42% |
-6.92% |
-11.07% |
-10.52% |
-8.56% |
-7.77% |
-9.79% |
-15.06% |
-15.46% |
-15.70% |
-13.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.47 |
$1.82 |
($0.38) |
$4.02 |
$2.93 |
$3.01 |
$1.18 |
$3.00 |
$2.93 |
$3.21 |
$2.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
328.02M |
328.03M |
328.80M |
328.83M |
328.88M |
327.34M |
326.60M |
323.73M |
323.74M |
323.43M |
324.57M |
| Adjusted Diluted Earnings per Share |
|
$3.42 |
$1.82 |
($0.38) |
$3.96 |
$2.90 |
$2.97 |
$1.16 |
$2.97 |
$2.90 |
$3.17 |
$2.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
328.02M |
328.03M |
328.80M |
328.83M |
328.88M |
327.34M |
326.60M |
323.73M |
323.74M |
323.43M |
324.57M |
| 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 |
|
328.02M |
328.03M |
328.80M |
328.83M |
328.88M |
327.34M |
326.60M |
323.73M |
323.74M |
323.43M |
324.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,354 |
813 |
78 |
1,495 |
1,171 |
1,184 |
404 |
1,382 |
1,000 |
1,087 |
488 |
| Normalized NOPAT Margin |
|
9.35% |
5.97% |
0.63% |
9.98% |
7.89% |
8.06% |
3.06% |
9.07% |
6.57% |
7.06% |
3.34% |
| Pre Tax Income Margin |
|
10.25% |
5.66% |
-1.31% |
11.60% |
8.66% |
8.89% |
3.62% |
8.19% |
8.24% |
8.61% |
5.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.81 |
2.31 |
0.13 |
5.22 |
4.37 |
4.59 |
2.02 |
4.49 |
5.00 |
5.37 |
3.69 |
| NOPAT to Interest Expense |
|
2.99 |
1.81 |
0.18 |
4.00 |
3.60 |
3.58 |
1.60 |
3.33 |
3.79 |
4.03 |
2.93 |
| EBIT Less CapEx to Interest Expense |
|
-0.30 |
-2.45 |
-3.29 |
2.11 |
0.12 |
-0.57 |
-1.89 |
0.40 |
-0.21 |
-1.47 |
-2.40 |
| NOPAT Less CapEx to Interest Expense |
|
-1.12 |
-2.95 |
-3.25 |
0.89 |
-0.65 |
-1.58 |
-2.31 |
-0.76 |
-1.42 |
-2.82 |
-3.16 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.14% |
13.96% |
22.69% |
20.95% |
19.00% |
8.59% |