| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.19% |
2.06% |
1.61% |
5.79% |
0.00% |
0.00% |
-4.24% |
14.24% |
177.39% |
22.19% |
-4.84% |
| EBITDA Growth |
|
12.84% |
-0.28% |
5.86% |
-31.61% |
128.63% |
10.78% |
-5.62% |
5.46% |
99.96% |
56.53% |
-50.51% |
| EBIT Growth |
|
1.38% |
-7.99% |
9.22% |
-70.76% |
200.83% |
65.44% |
-17.33% |
-16.00% |
-437.00% |
77.55% |
-526.63% |
| NOPAT Growth |
|
9.47% |
-0.52% |
12.42% |
-66.73% |
-20.89% |
125.25% |
-32.06% |
-14.78% |
-406.97% |
79.00% |
-548.06% |
| Net Income Growth |
|
5.57% |
-7.83% |
16.22% |
-125.70% |
317.57% |
224.96% |
-38.77% |
-11.66% |
-709.61% |
57.80% |
-272.91% |
| EPS Growth |
|
11.41% |
-4.82% |
-100.00% |
0.00% |
107.21% |
234.88% |
-37.15% |
-14.92% |
-348.05% |
66.49% |
-260.94% |
| Operating Cash Flow Growth |
|
2.57% |
-1.82% |
6.65% |
18.04% |
58.13% |
31.95% |
-19.42% |
2.15% |
53.82% |
73.72% |
-28.11% |
| Free Cash Flow Firm Growth |
|
105.49% |
3,205.83% |
6.69% |
-45.71% |
-714.97% |
125.36% |
-32.33% |
27.90% |
-2,957.03% |
108.67% |
57.27% |
| Invested Capital Growth |
|
11.56% |
-0.53% |
0.05% |
-2.50% |
108.72% |
-0.49% |
-0.30% |
-3.73% |
287.36% |
-8.06% |
-19.95% |
| Revenue Q/Q Growth |
|
2.27% |
-0.47% |
0.40% |
2.87% |
0.00% |
0.00% |
0.11% |
2.53% |
30.09% |
-1.72% |
-0.65% |
| EBITDA Q/Q Growth |
|
2.45% |
-1.03% |
3.59% |
-31.71% |
45.67% |
-0.18% |
-1.19% |
-1.40% |
9.90% |
12.36% |
-5.18% |
| EBIT Q/Q Growth |
|
-2.56% |
-1.77% |
6.95% |
-69.28% |
441.49% |
1.39% |
-6.41% |
-9.19% |
-48.48% |
54.06% |
1.83% |
| NOPAT Q/Q Growth |
|
-1.62% |
-1.26% |
4.05% |
-70.85% |
376.94% |
7.05% |
-12.57% |
-1.29% |
-48.35% |
52.52% |
3.32% |
| Net Income Q/Q Growth |
|
-4.61% |
-0.85% |
7.31% |
-127.63% |
190.20% |
10.59% |
-12.47% |
-15.94% |
-42.32% |
35.40% |
-2.21% |
| EPS Q/Q Growth |
|
-36.64% |
-36.03% |
-100.00% |
-23,740.00% |
106.69% |
9.92% |
-12.14% |
-18.09% |
-127.38% |
59.75% |
-0.87% |
| Operating Cash Flow Q/Q Growth |
|
5.61% |
20.15% |
-6.50% |
-4.90% |
22.14% |
9.79% |
-19.87% |
13.42% |
83.77% |
10.85% |
-13.83% |
| Free Cash Flow Firm Q/Q Growth |
|
124.56% |
-30.24% |
75.21% |
-40.37% |
7.03% |
-7.59% |
-30.16% |
67.53% |
1.44% |
-2.93% |
23.75% |
| Invested Capital Q/Q Growth |
|
-1.87% |
2.90% |
-1.83% |
-6.86% |
-2.98% |
-1.33% |
1.05% |
-3.26% |
-3.68% |
-2.48% |
-5.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
66.10% |
63.36% |
62.57% |
61.36% |
0.00% |
65.73% |
63.83% |
62.10% |
39.55% |
40.65% |
41.58% |
| EBITDA Margin |
|
62.86% |
61.42% |
63.98% |
41.36% |
0.00% |
64.62% |
63.69% |
58.79% |
42.38% |
54.29% |
28.23% |
| Operating Margin |
|
32.90% |
31.04% |
31.68% |
10.37% |
0.00% |
27.00% |
23.57% |
16.50% |
-21.79% |
-3.75% |
-25.51% |
| EBIT Margin |
|
32.75% |
29.53% |
31.74% |
8.77% |
0.00% |
26.93% |
23.25% |
17.09% |
-20.77% |
-3.82% |
-25.13% |
| Profit (Net Income) Margin |
|
18.15% |
16.39% |
18.75% |
-4.55% |
0.00% |
19.86% |
12.70% |
9.82% |
-21.58% |
-7.45% |
-29.20% |
| Tax Burden Percent |
|
65.08% |
67.22% |
72.89% |
228.47% |
66.63% |
96.47% |
78.41% |
83.53% |
81.44% |
79.70% |
100.83% |
| Interest Burden Percent |
|
85.14% |
82.57% |
81.04% |
-22.72% |
56.34% |
76.44% |
69.65% |
68.76% |
127.58% |
244.96% |
115.24% |
| Effective Tax Rate |
|
34.92% |
32.78% |
27.11% |
0.00% |
33.37% |
3.53% |
21.59% |
16.47% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.28% |
10.67% |
12.03% |
4.05% |
0.00% |
11.46% |
7.82% |
6.80% |
-8.73% |
-1.20% |
-9.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.63% |
6.25% |
7.95% |
-7.38% |
0.00% |
6.56% |
3.09% |
2.71% |
-16.35% |
-5.89% |
-21.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.79% |
6.73% |
9.92% |
-10.05% |
0.00% |
8.22% |
3.31% |
2.49% |
-14.78% |
-5.27% |
-19.18% |
| Return on Equity (ROE) |
|
18.07% |
17.40% |
21.94% |
-6.00% |
8.76% |
19.69% |
11.13% |
9.29% |
-23.51% |
-6.47% |
-28.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.36% |
11.20% |
11.98% |
6.58% |
-63.57% |
11.95% |
8.12% |
10.60% |
-126.66% |
7.20% |
13.13% |
| Operating Return on Assets (OROA) |
|
13.26% |
11.86% |
13.08% |
3.15% |
0.00% |
9.05% |
7.32% |
6.08% |
-8.34% |
-1.23% |
-8.69% |
| Return on Assets (ROA) |
|
7.35% |
6.58% |
7.72% |
-1.64% |
0.00% |
6.68% |
4.00% |
3.49% |
-8.66% |
-2.40% |
-10.10% |
| Return on Common Equity (ROCE) |
|
16.94% |
15.97% |
20.98% |
-5.62% |
7.32% |
16.00% |
9.30% |
7.95% |
-22.24% |
-6.28% |
-27.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.30% |
19.23% |
23.57% |
-6.79% |
8.12% |
22.37% |
12.95% |
10.32% |
-15.49% |
-6.81% |
-33.73% |
| Net Operating Profit after Tax (NOPAT) |
|
1,341 |
1,334 |
1,500 |
499 |
1,289 |
2,903 |
1,972 |
1,681 |
-5,159 |
-1,084 |
-7,022 |
| NOPAT Margin |
|
21.41% |
20.87% |
23.09% |
7.26% |
0.00% |
26.05% |
18.48% |
13.79% |
-15.26% |
-2.62% |
-17.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.65% |
4.42% |
4.08% |
11.43% |
5.52% |
4.90% |
4.73% |
4.09% |
7.62% |
4.69% |
12.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-5.30% |
-1.20% |
-9.45% |
| Cost of Revenue to Revenue |
|
33.90% |
36.64% |
37.43% |
38.64% |
0.00% |
34.27% |
36.17% |
37.90% |
60.45% |
59.35% |
58.42% |
| SG&A Expenses to Revenue |
|
27.01% |
26.10% |
26.01% |
25.72% |
0.00% |
25.02% |
25.51% |
32.94% |
28.62% |
23.47% |
23.64% |
| 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 |
|
33.20% |
32.31% |
30.89% |
50.98% |
0.00% |
38.73% |
40.26% |
45.60% |
61.34% |
44.39% |
67.10% |
| Earnings before Interest and Taxes (EBIT) |
|
2,052 |
1,888 |
2,062 |
603 |
1,814 |
3,001 |
2,481 |
2,084 |
-7,023 |
-1,577 |
-9,882 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,938 |
3,927 |
4,157 |
2,843 |
6,500 |
7,201 |
6,796 |
7,167 |
14,331 |
22,432 |
11,101 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.72 |
2.11 |
2.09 |
1.84 |
2.03 |
1.74 |
1.41 |
1.03 |
0.49 |
0.61 |
0.76 |
| 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) |
|
2.43 |
1.80 |
1.66 |
1.23 |
0.00 |
1.54 |
1.38 |
0.98 |
0.68 |
0.67 |
0.66 |
| Price to Earnings (P/E) |
|
13.38 |
11.11 |
9.02 |
0.00 |
0.00 |
8.31 |
12.12 |
11.84 |
0.00 |
0.00 |
0.00 |
| 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 |
|
7.47% |
9.00% |
11.08% |
0.00% |
0.00% |
12.03% |
8.25% |
8.45% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.76 |
1.48 |
1.45 |
1.32 |
1.34 |
1.29 |
1.17 |
1.01 |
0.74 |
0.80 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.53 |
2.89 |
2.78 |
2.33 |
0.00 |
2.92 |
2.76 |
2.01 |
2.07 |
1.67 |
1.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.61 |
4.71 |
4.35 |
5.64 |
5.23 |
4.52 |
4.34 |
3.43 |
4.87 |
3.07 |
5.50 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.76 |
9.80 |
8.77 |
26.60 |
18.76 |
10.85 |
11.89 |
11.78 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.47 |
13.87 |
12.06 |
32.13 |
26.40 |
11.22 |
14.96 |
14.61 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.76 |
14.30 |
13.11 |
9.84 |
13.21 |
9.58 |
10.77 |
8.78 |
16.23 |
9.21 |
11.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
521.42 |
13.22 |
12.11 |
19.77 |
0.00 |
10.76 |
14.40 |
9.38 |
0.00 |
10.61 |
5.98 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.12 |
1.36 |
1.46 |
2.94 |
1.60 |
1.29 |
1.24 |
1.10 |
1.01 |
0.94 |
1.13 |
| Long-Term Debt to Equity |
|
0.95 |
1.34 |
1.45 |
2.94 |
1.42 |
1.24 |
1.22 |
1.08 |
1.00 |
0.90 |
1.05 |
| Financial Leverage |
|
0.89 |
1.08 |
1.25 |
1.36 |
1.42 |
1.25 |
1.07 |
0.92 |
0.90 |
0.90 |
0.91 |
| Leverage Ratio |
|
2.46 |
2.64 |
2.84 |
3.66 |
3.55 |
2.95 |
2.79 |
2.66 |
2.71 |
2.70 |
2.79 |
| Compound Leverage Factor |
|
2.09 |
2.18 |
2.30 |
-0.83 |
2.00 |
2.25 |
1.94 |
1.83 |
3.46 |
6.61 |
3.22 |
| Debt to Total Capital |
|
52.82% |
57.61% |
59.42% |
74.64% |
61.49% |
56.30% |
55.44% |
52.42% |
50.17% |
48.45% |
53.07% |
| Short-Term Debt to Total Capital |
|
8.22% |
0.89% |
0.62% |
0.15% |
6.66% |
2.22% |
1.21% |
1.20% |
0.37% |
1.97% |
3.69% |
| Long-Term Debt to Total Capital |
|
44.59% |
56.72% |
58.81% |
74.49% |
54.83% |
54.08% |
54.23% |
51.22% |
49.80% |
46.47% |
49.38% |
| Preferred Equity to Total Capital |
|
0.01% |
0.01% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
5.56% |
1.79% |
1.82% |
2.09% |
7.80% |
7.58% |
6.91% |
6.38% |
1.61% |
1.38% |
1.21% |
| Common Equity to Total Capital |
|
41.60% |
40.58% |
38.74% |
23.27% |
30.68% |
36.12% |
37.66% |
41.20% |
48.22% |
50.17% |
45.72% |
| Debt to EBITDA |
|
1.81 |
1.97 |
1.91 |
5.20 |
2.58 |
2.14 |
2.27 |
2.06 |
3.42 |
1.95 |
3.56 |
| Net Debt to EBITDA |
|
1.55 |
1.73 |
1.70 |
2.51 |
2.29 |
1.85 |
1.88 |
1.51 |
3.16 |
1.78 |
3.08 |
| Long-Term Debt to EBITDA |
|
1.52 |
1.94 |
1.89 |
5.19 |
2.30 |
2.06 |
2.22 |
2.01 |
3.39 |
1.87 |
3.31 |
| Debt to NOPAT |
|
5.30 |
5.80 |
5.28 |
29.62 |
13.03 |
5.31 |
7.81 |
8.78 |
-9.50 |
-40.30 |
-5.63 |
| Net Debt to NOPAT |
|
4.55 |
5.08 |
4.71 |
14.31 |
11.54 |
4.58 |
6.49 |
6.46 |
-8.77 |
-36.81 |
-4.87 |
| Long-Term Debt to NOPAT |
|
4.47 |
5.71 |
5.23 |
29.56 |
11.62 |
5.10 |
7.64 |
8.58 |
-9.43 |
-38.66 |
-5.23 |
| Altman Z-Score |
|
2.09 |
1.95 |
2.02 |
1.40 |
0.88 |
1.47 |
1.42 |
1.42 |
0.26 |
0.49 |
0.10 |
| Noncontrolling Interest Sharing Ratio |
|
6.28% |
8.25% |
4.40% |
6.31% |
16.45% |
18.74% |
16.40% |
14.41% |
5.43% |
2.96% |
2.64% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.96 |
1.64 |
1.60 |
5.34 |
1.06 |
1.61 |
1.99 |
2.10 |
0.93 |
0.93 |
0.89 |
| Quick Ratio |
|
0.69 |
1.18 |
1.15 |
4.89 |
0.90 |
1.29 |
1.50 |
1.84 |
0.67 |
0.64 |
0.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
42 |
1,400 |
1,494 |
811 |
-11,936 |
3,027 |
2,048 |
2,620 |
-74,844 |
6,490 |
10,208 |
| Operating Cash Flow to CapEx |
|
1,098.33% |
1,256.31% |
1,568.18% |
1,206.67% |
1,752.38% |
1,176.12% |
681.34% |
750.13% |
436.07% |
568.16% |
566.98% |
| Free Cash Flow to Firm to Interest Expense |
|
0.13 |
4.24 |
4.23 |
1.53 |
-16.37 |
4.29 |
3.16 |
4.14 |
-42.12 |
2.94 |
7.37 |
| Operating Cash Flow to Interest Expense |
|
4.02 |
3.92 |
3.91 |
3.08 |
3.53 |
4.82 |
4.23 |
4.42 |
2.42 |
3.39 |
3.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.65 |
3.61 |
3.66 |
2.82 |
3.33 |
4.41 |
3.61 |
3.83 |
1.87 |
2.80 |
3.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.40 |
0.41 |
0.36 |
0.00 |
0.34 |
0.31 |
0.36 |
0.40 |
0.32 |
0.35 |
| Accounts Receivable Turnover |
|
4.47 |
4.39 |
4.37 |
4.12 |
0.00 |
4.24 |
4.13 |
4.89 |
7.66 |
6.65 |
7.15 |
| Inventory Turnover |
|
7.01 |
7.30 |
7.81 |
7.38 |
0.00 |
8.56 |
6.95 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
11.73 |
12.27 |
13.40 |
12.74 |
0.00 |
12.73 |
9.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
11.61 |
9.24 |
9.30 |
10.25 |
0.00 |
9.69 |
8.98 |
11.42 |
21.91 |
18.07 |
19.84 |
| Days Sales Outstanding (DSO) |
|
81.68 |
83.12 |
83.54 |
88.50 |
0.00 |
86.03 |
88.42 |
74.60 |
47.63 |
54.89 |
51.03 |
| Days Inventory Outstanding (DIO) |
|
52.07 |
50.01 |
46.75 |
49.47 |
0.00 |
42.63 |
52.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
31.45 |
39.49 |
39.25 |
35.59 |
0.00 |
37.66 |
40.66 |
31.96 |
16.66 |
20.20 |
18.39 |
| Cash Conversion Cycle (CCC) |
|
102.30 |
93.63 |
91.04 |
102.38 |
0.00 |
91.00 |
100.29 |
42.64 |
30.97 |
34.69 |
32.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12,536 |
12,470 |
12,476 |
12,164 |
25,389 |
25,265 |
25,189 |
24,250 |
93,935 |
86,361 |
69,131 |
| Invested Capital Turnover |
|
0.53 |
0.51 |
0.52 |
0.56 |
0.00 |
0.44 |
0.42 |
0.49 |
0.57 |
0.46 |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
1,299 |
-66 |
6.00 |
-312 |
13,225 |
-124 |
-76 |
-939 |
69,685 |
-7,574 |
-17,230 |
| Enterprise Value (EV) |
|
22,087 |
18,506 |
18,087 |
16,037 |
34,024 |
32,573 |
29,499 |
24,559 |
69,861 |
68,886 |
61,024 |
| Market Capitalization |
|
15,238 |
11,485 |
10,776 |
8,483 |
17,021 |
17,199 |
14,774 |
11,908 |
23,021 |
27,751 |
25,930 |
| Book Value per Share |
|
$12.66 |
$12.66 |
$13.14 |
$12.16 |
$12.18 |
$18.83 |
$21.31 |
$22.93 |
$19.39 |
$18.55 |
$13.87 |
| Tangible Book Value per Share |
|
($10.42) |
($10.33) |
($11.16) |
($11.17) |
($20.79) |
($22.51) |
($20.87) |
($15.08) |
($13.31) |
($11.49) |
($9.75) |
| Total Capital |
|
13,460 |
13,427 |
13,333 |
19,808 |
27,310 |
27,385 |
27,787 |
28,155 |
97,666 |
90,141 |
74,443 |
| Total Debt |
|
7,109 |
7,735 |
7,923 |
14,785 |
16,793 |
15,419 |
15,404 |
14,759 |
48,999 |
43,669 |
39,505 |
| Total Long-Term Debt |
|
6,002 |
7,616 |
7,841 |
14,755 |
14,974 |
14,810 |
15,069 |
14,420 |
48,634 |
41,889 |
36,757 |
| Net Debt |
|
6,098 |
6,778 |
7,066 |
7,141 |
14,872 |
13,299 |
12,806 |
10,854 |
45,268 |
39,889 |
34,193 |
| Capital Expenditures (CapEx) |
|
120 |
103 |
88 |
135 |
147 |
289 |
402 |
373 |
987 |
1,316 |
948 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
627 |
746 |
723 |
841 |
1,067 |
1,035 |
1,292 |
239 |
-4,384 |
-3,114 |
-4,296 |
| Debt-free Net Working Capital (DFNWC) |
|
994 |
1,136 |
1,023 |
8,150 |
2,053 |
2,587 |
3,383 |
4,144 |
-653 |
666 |
1,016 |
| Net Working Capital (NWC) |
|
-113 |
1,017 |
941 |
8,120 |
234 |
1,978 |
3,048 |
3,805 |
-1,018 |
-1,114 |
-1,732 |
| Net Nonoperating Expense (NNE) |
|
204 |
286 |
282 |
812 |
608 |
690 |
617 |
484 |
2,138 |
1,995 |
4,460 |
| Net Nonoperating Obligations (NNO) |
|
6,185 |
6,778 |
7,066 |
7,141 |
14,872 |
13,299 |
12,806 |
10,854 |
45,268 |
39,889 |
34,193 |
| Total Depreciation and Amortization (D&A) |
|
1,886 |
2,039 |
2,095 |
2,240 |
4,686 |
4,200 |
4,315 |
5,083 |
21,354 |
24,009 |
20,983 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.01% |
11.67% |
11.13% |
12.24% |
0.00% |
9.29% |
12.11% |
1.96% |
-12.96% |
-7.54% |
-10.93% |
| Debt-free Net Working Capital to Revenue |
|
15.87% |
17.77% |
15.75% |
118.58% |
0.00% |
23.21% |
31.70% |
33.99% |
-1.93% |
1.61% |
2.58% |
| Net Working Capital to Revenue |
|
-1.80% |
15.91% |
14.48% |
118.14% |
0.00% |
17.75% |
28.56% |
31.21% |
-3.01% |
-2.70% |
-4.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.67 |
$1.59 |
$1.97 |
($0.59) |
$0.86 |
$2.90 |
$1.82 |
$1.55 |
($3.82) |
($1.28) |
($4.62) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
454M |
432M |
401M |
384M |
498M |
529M |
505M |
503M |
1.94B |
2.44B |
2.45B |
| Adjusted Diluted Earnings per Share |
|
$1.66 |
$1.58 |
$1.96 |
($0.59) |
$0.86 |
$2.88 |
$1.81 |
$1.54 |
($3.82) |
($1.28) |
($4.62) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
687M |
656M |
610M |
576M |
688M |
711M |
672M |
664M |
1.94B |
2.44B |
2.45B |
| 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 |
|
439.25M |
409.80M |
388.66M |
381.91M |
0.00 |
520.92M |
487.33M |
506.25M |
2.43B |
2.44B |
2.45B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,400 |
1,379 |
1,496 |
1,483 |
1,788 |
3,077 |
2,141 |
1,648 |
-2,447 |
-620 |
13 |
| Normalized NOPAT Margin |
|
22.35% |
21.57% |
23.03% |
21.58% |
0.00% |
27.61% |
20.06% |
13.52% |
-7.24% |
-1.50% |
0.03% |
| Pre Tax Income Margin |
|
27.89% |
24.38% |
25.72% |
-1.99% |
0.00% |
20.59% |
16.19% |
11.75% |
-26.50% |
-9.35% |
-28.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.26 |
5.72 |
5.84 |
1.14 |
2.49 |
4.26 |
3.83 |
3.29 |
-3.95 |
-0.72 |
-7.14 |
| NOPAT to Interest Expense |
|
4.09 |
4.04 |
4.25 |
0.94 |
1.77 |
4.12 |
3.04 |
2.66 |
-2.90 |
-0.49 |
-5.07 |
| EBIT Less CapEx to Interest Expense |
|
5.89 |
5.41 |
5.59 |
0.88 |
2.29 |
3.85 |
3.21 |
2.70 |
-4.51 |
-1.31 |
-7.82 |
| NOPAT Less CapEx to Interest Expense |
|
3.72 |
3.73 |
4.00 |
0.69 |
1.57 |
3.71 |
2.42 |
2.07 |
-3.46 |
-1.09 |
-5.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.18% |
4.01% |
1.81% |
-9.58% |
11.16% |
11.30% |
18.75% |
20.97% |
-4.11% |
-9.78% |
-1.68% |
| Augmented Payout Ratio |
|
125.33% |
147.04% |
119.29% |
-202.24% |
11.16% |
39.90% |
90.26% |
20.97% |
-4.11% |
-11.37% |
-1.68% |