| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
481,201,844.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
481,201,844.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-12.11% |
-11.42% |
-9.24% |
-11.68% |
-8.10% |
-6.44% |
-7.65% |
-4.86% |
2.18% |
-13.69% |
1.56% |
| EBITDA Growth |
|
-6.19% |
-23.53% |
-33.38% |
-39.34% |
-75.33% |
-11.95% |
-48.19% |
-14.41% |
72.58% |
-30.93% |
18.60% |
| EBIT Growth |
|
-7.85% |
-31.77% |
-42.07% |
-51.82% |
-98.84% |
-18.25% |
-68.02% |
-23.83% |
1,900.00% |
-50.36% |
39.30% |
| NOPAT Growth |
|
-10.02% |
-34.05% |
-43.94% |
-51.68% |
-101.07% |
-26.63% |
-69.01% |
-35.62% |
1,542.47% |
-24.51% |
13.11% |
| Net Income Growth |
|
-20.54% |
-47.07% |
-38.65% |
-48.17% |
-97.82% |
3.51% |
-59.39% |
-54.89% |
511.11% |
-19.07% |
3.77% |
| EPS Growth |
|
-16.94% |
-40.76% |
-33.02% |
-42.35% |
-97.37% |
11.01% |
-57.04% |
-54.08% |
450.00% |
-21.49% |
1.64% |
| Operating Cash Flow Growth |
|
-75.34% |
1,876.15% |
143.48% |
-81.35% |
31.05% |
-87.47% |
-148.86% |
818.38% |
39.15% |
-197.21% |
143.86% |
| Free Cash Flow Firm Growth |
|
-347.42% |
-98.02% |
46.25% |
-132.66% |
92.92% |
-1,891.14% |
-154.52% |
383.17% |
4,097.45% |
1,919.84% |
689.05% |
| Invested Capital Growth |
|
11.81% |
2.47% |
-3.90% |
5.53% |
0.44% |
2.72% |
4.64% |
-7.99% |
-18.44% |
-14.78% |
-20.21% |
| Revenue Q/Q Growth |
|
-13.87% |
5.91% |
-4.92% |
1.84% |
-10.39% |
7.83% |
-6.15% |
4.91% |
-3.75% |
-8.91% |
10.42% |
| EBITDA Q/Q Growth |
|
-5.39% |
-20.63% |
3.53% |
-21.99% |
-61.52% |
183.28% |
-39.08% |
28.88% |
-22.41% |
13.37% |
4.62% |
| EBIT Q/Q Growth |
|
-6.67% |
-27.97% |
4.53% |
-31.42% |
-97.76% |
4,990.91% |
-59.11% |
63.32% |
-41.18% |
26.36% |
14.75% |
| NOPAT Q/Q Growth |
|
-9.06% |
-36.96% |
21.47% |
-30.61% |
-102.01% |
4,422.83% |
-48.70% |
44.17% |
-54.88% |
126.22% |
-23.14% |
| Net Income Q/Q Growth |
|
-11.21% |
-34.22% |
32.66% |
-33.10% |
-96.26% |
3,016.67% |
-47.95% |
-25.68% |
-49.31% |
312.73% |
-33.26% |
| EPS Q/Q Growth |
|
-10.59% |
-28.29% |
30.28% |
-30.99% |
-95.92% |
2,925.00% |
-49.59% |
-26.23% |
-51.11% |
331.82% |
-34.74% |
| Operating Cash Flow Q/Q Growth |
|
-60.46% |
158.97% |
-72.75% |
-33.14% |
177.78% |
-75.23% |
-206.21% |
1,356.73% |
-57.91% |
-117.30% |
147.92% |
| Free Cash Flow Firm Q/Q Growth |
|
-165.72% |
100.73% |
14,213.91% |
-147.37% |
85.76% |
-85.53% |
-335.67% |
346.06% |
100.99% |
-15.54% |
41.02% |
| Invested Capital Q/Q Growth |
|
2.81% |
-2.51% |
5.38% |
-0.09% |
-2.15% |
-0.30% |
7.35% |
-12.15% |
-13.26% |
4.17% |
0.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
8.34% |
7.57% |
7.59% |
6.27% |
6.85% |
6.32% |
5.85% |
6.47% |
6.23% |
6.54% |
5.96% |
| EBITDA Margin |
|
5.59% |
4.19% |
4.56% |
3.49% |
1.50% |
3.94% |
2.56% |
3.14% |
2.53% |
3.15% |
2.99% |
| Operating Margin |
|
4.22% |
2.72% |
3.16% |
2.17% |
-0.24% |
1.87% |
1.04% |
1.52% |
0.74% |
1.44% |
1.22% |
| EBIT Margin |
|
4.38% |
2.98% |
3.28% |
2.21% |
0.06% |
2.60% |
1.14% |
1.77% |
1.08% |
1.50% |
1.56% |
| Profit (Net Income) Margin |
|
3.80% |
2.36% |
3.29% |
2.16% |
0.09% |
2.61% |
1.45% |
1.03% |
0.54% |
2.45% |
1.48% |
| Tax Burden Percent |
|
79.92% |
73.84% |
81.24% |
80.70% |
16.67% |
84.23% |
82.72% |
77.78% |
74.83% |
95.38% |
78.91% |
| Interest Burden Percent |
|
108.41% |
107.15% |
123.60% |
121.38% |
981.82% |
118.93% |
154.15% |
74.60% |
66.82% |
171.22% |
120.38% |
| Effective Tax Rate |
|
20.08% |
26.16% |
18.76% |
19.30% |
83.33% |
15.77% |
17.28% |
22.22% |
25.17% |
4.62% |
21.09% |
| Return on Invested Capital (ROIC) |
|
17.96% |
10.19% |
11.68% |
8.08% |
-0.18% |
7.09% |
3.57% |
5.17% |
2.63% |
6.20% |
4.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.60% |
8.86% |
7.93% |
6.11% |
-0.73% |
2.11% |
-0.71% |
6.09% |
2.69% |
2.16% |
1.61% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.49% |
-2.18% |
-1.38% |
-1.19% |
0.14% |
-0.40% |
0.09% |
-0.98% |
-0.60% |
-0.47% |
-0.30% |
| Return on Equity (ROE) |
|
13.47% |
8.02% |
10.31% |
6.89% |
-0.03% |
6.69% |
3.66% |
4.19% |
2.04% |
5.74% |
3.87% |
| Cash Return on Invested Capital (CROIC) |
|
6.66% |
13.76% |
16.68% |
5.78% |
6.45% |
3.66% |
-0.47% |
11.95% |
25.36% |
20.53% |
26.98% |
| Operating Return on Assets (OROA) |
|
7.49% |
4.90% |
5.29% |
3.62% |
0.09% |
4.13% |
1.76% |
2.79% |
1.73% |
2.28% |
2.30% |
| Return on Assets (ROA) |
|
6.49% |
3.87% |
5.31% |
3.55% |
0.15% |
4.14% |
2.24% |
1.62% |
0.86% |
3.72% |
2.19% |
| Return on Common Equity (ROCE) |
|
13.29% |
7.91% |
10.17% |
6.79% |
-0.03% |
6.61% |
3.61% |
4.14% |
2.01% |
5.67% |
3.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.65% |
0.00% |
12.98% |
11.59% |
8.01% |
0.00% |
6.11% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
732 |
462 |
561 |
389 |
-7.83 |
339 |
174 |
250 |
113 |
256 |
196 |
| NOPAT Margin |
|
3.37% |
2.01% |
2.57% |
1.75% |
-0.04% |
1.58% |
0.86% |
1.18% |
0.55% |
1.38% |
0.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.36% |
1.33% |
3.75% |
1.97% |
0.55% |
4.99% |
4.29% |
-0.92% |
-0.06% |
4.04% |
2.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.42% |
- |
- |
- |
1.05% |
0.52% |
0.79% |
0.37% |
0.82% |
0.61% |
| Cost of Revenue to Revenue |
|
91.66% |
92.43% |
92.41% |
93.73% |
93.15% |
93.68% |
94.15% |
93.53% |
93.77% |
93.46% |
94.04% |
| SG&A Expenses to Revenue |
|
3.76% |
4.00% |
4.35% |
4.08% |
4.54% |
4.39% |
4.62% |
4.30% |
4.29% |
4.81% |
4.69% |
| 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 |
|
4.12% |
4.85% |
4.44% |
4.11% |
7.08% |
4.45% |
4.81% |
4.95% |
5.49% |
5.09% |
4.75% |
| Earnings before Interest and Taxes (EBIT) |
|
951 |
685 |
716 |
491 |
11 |
560 |
229 |
374 |
220 |
278 |
319 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,212 |
962 |
996 |
777 |
299 |
847 |
516 |
665 |
516 |
585 |
612 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.55 |
1.52 |
1.36 |
1.34 |
1.30 |
1.08 |
1.04 |
1.13 |
1.28 |
1.21 |
1.53 |
| Price to Tangible Book Value (P/TBV) |
|
2.08 |
2.07 |
1.95 |
1.95 |
1.91 |
1.55 |
1.51 |
1.65 |
1.83 |
1.72 |
2.15 |
| Price to Revenue (P/Rev) |
|
0.40 |
0.39 |
0.34 |
0.33 |
0.33 |
0.28 |
0.27 |
0.31 |
0.34 |
0.34 |
0.43 |
| Price to Earnings (P/E) |
|
9.94 |
10.56 |
10.35 |
11.39 |
15.89 |
13.28 |
16.86 |
23.07 |
24.14 |
25.44 |
32.36 |
| Dividend Yield |
|
2.40% |
2.61% |
2.99% |
3.17% |
3.26% |
4.00% |
4.19% |
3.83% |
3.40% |
3.58% |
2.82% |
| Earnings Yield |
|
10.06% |
9.47% |
9.66% |
8.78% |
6.29% |
7.53% |
5.93% |
4.33% |
4.14% |
3.93% |
3.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.72 |
1.67 |
1.42 |
1.38 |
1.34 |
1.09 |
1.04 |
1.16 |
1.39 |
1.29 |
1.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.34 |
0.33 |
0.31 |
0.31 |
0.30 |
0.25 |
0.26 |
0.25 |
0.26 |
0.26 |
0.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.32 |
6.34 |
6.29 |
6.89 |
8.53 |
7.19 |
8.84 |
9.06 |
8.63 |
9.24 |
12.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.87 |
8.06 |
8.31 |
9.57 |
13.60 |
11.80 |
16.71 |
17.95 |
15.87 |
19.15 |
24.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.22 |
10.46 |
10.95 |
12.69 |
19.53 |
17.42 |
26.25 |
30.71 |
24.77 |
25.93 |
34.34 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.40 |
7.03 |
4.14 |
5.75 |
5.14 |
7.52 |
12.34 |
3.78 |
3.61 |
3.87 |
4.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.35 |
12.32 |
8.34 |
24.50 |
20.85 |
30.16 |
0.00 |
9.32 |
4.94 |
5.76 |
5.72 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.33 |
0.34 |
0.42 |
0.47 |
0.45 |
0.45 |
0.49 |
0.41 |
0.35 |
0.37 |
0.40 |
| Long-Term Debt to Equity |
|
0.32 |
0.34 |
0.35 |
0.37 |
0.34 |
0.34 |
0.34 |
0.34 |
0.29 |
0.29 |
0.28 |
| Financial Leverage |
|
-0.27 |
-0.25 |
-0.17 |
-0.20 |
-0.20 |
-0.19 |
-0.12 |
-0.16 |
-0.22 |
-0.22 |
-0.18 |
| Leverage Ratio |
|
2.27 |
2.33 |
2.33 |
2.27 |
2.24 |
2.30 |
2.36 |
2.32 |
2.31 |
2.32 |
2.40 |
| Compound Leverage Factor |
|
2.46 |
2.50 |
2.88 |
2.75 |
22.02 |
2.74 |
3.63 |
1.73 |
1.55 |
3.98 |
2.88 |
| Debt to Total Capital |
|
24.59% |
25.48% |
29.77% |
31.98% |
31.07% |
31.17% |
33.08% |
28.91% |
25.67% |
26.75% |
28.76% |
| Short-Term Debt to Total Capital |
|
0.34% |
0.32% |
5.18% |
7.00% |
7.61% |
7.91% |
10.37% |
5.08% |
4.07% |
5.74% |
8.86% |
| Long-Term Debt to Total Capital |
|
24.24% |
25.16% |
24.60% |
24.98% |
23.46% |
23.26% |
22.71% |
23.83% |
21.59% |
21.01% |
19.91% |
| 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 |
|
1.04% |
1.01% |
0.95% |
0.95% |
0.91% |
0.81% |
0.79% |
0.81% |
0.84% |
0.94% |
0.92% |
| Common Equity to Total Capital |
|
74.37% |
73.51% |
69.27% |
67.07% |
68.02% |
68.03% |
66.13% |
70.28% |
73.49% |
72.31% |
70.31% |
| Debt to EBITDA |
|
1.59 |
1.69 |
2.24 |
2.68 |
3.31 |
3.48 |
4.54 |
3.97 |
3.09 |
3.69 |
3.92 |
| Net Debt to EBITDA |
|
-1.21 |
-1.16 |
-0.85 |
-0.69 |
-0.98 |
-1.09 |
-0.71 |
-1.95 |
-2.76 |
-2.90 |
-2.78 |
| Long-Term Debt to EBITDA |
|
1.57 |
1.67 |
1.85 |
2.09 |
2.50 |
2.60 |
3.11 |
3.27 |
2.60 |
2.89 |
2.72 |
| Debt to NOPAT |
|
2.57 |
2.79 |
3.90 |
4.92 |
7.57 |
8.43 |
13.47 |
13.44 |
8.87 |
10.34 |
11.18 |
| Net Debt to NOPAT |
|
-1.96 |
-1.91 |
-1.48 |
-1.28 |
-2.24 |
-2.65 |
-2.10 |
-6.61 |
-7.91 |
-8.15 |
-7.93 |
| Long-Term Debt to NOPAT |
|
2.54 |
2.75 |
3.22 |
3.85 |
5.72 |
6.29 |
9.25 |
11.08 |
7.46 |
8.12 |
7.74 |
| Altman Z-Score |
|
3.51 |
3.34 |
3.11 |
3.07 |
2.99 |
2.86 |
2.78 |
2.91 |
2.96 |
2.86 |
2.82 |
| Noncontrolling Interest Sharing Ratio |
|
1.35% |
1.35% |
1.35% |
1.37% |
1.35% |
1.27% |
1.27% |
1.26% |
1.22% |
1.23% |
1.24% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.69 |
1.60 |
1.47 |
1.44 |
1.40 |
1.39 |
1.38 |
1.42 |
1.37 |
1.37 |
1.31 |
| Quick Ratio |
|
0.33 |
0.30 |
0.25 |
0.28 |
0.24 |
0.23 |
0.26 |
0.26 |
0.25 |
0.21 |
0.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,298 |
9.51 |
1,362 |
-645 |
-92 |
-170 |
-742 |
1,826 |
3,671 |
3,101 |
4,372 |
| Operating Cash Flow to CapEx |
|
224.94% |
585.19% |
213.41% |
129.28% |
341.21% |
65.45% |
-117.53% |
1,409.18% |
611.15% |
-87.92% |
77.32% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.37 |
0.06 |
8.20 |
-3.45 |
-0.53 |
-0.95 |
-4.70 |
11.49 |
23.99 |
21.84 |
29.35 |
| Operating Cash Flow to Interest Expense |
|
6.40 |
15.57 |
4.22 |
2.50 |
7.47 |
1.80 |
-2.16 |
27.03 |
11.82 |
-2.20 |
1.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.55 |
12.91 |
2.24 |
0.57 |
5.28 |
-0.95 |
-4.01 |
25.11 |
9.89 |
-4.71 |
-0.30 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.71 |
1.64 |
1.61 |
1.64 |
1.62 |
1.59 |
1.55 |
1.58 |
1.60 |
1.52 |
1.48 |
| Accounts Receivable Turnover |
|
21.24 |
20.51 |
21.21 |
20.91 |
21.19 |
21.54 |
19.51 |
20.57 |
22.48 |
23.86 |
19.84 |
| Inventory Turnover |
|
7.29 |
6.47 |
6.41 |
7.35 |
7.36 |
6.78 |
6.78 |
7.69 |
8.03 |
6.86 |
6.48 |
| Fixed Asset Turnover |
|
9.78 |
9.19 |
8.88 |
8.55 |
8.27 |
8.01 |
7.77 |
7.60 |
7.59 |
7.29 |
7.34 |
| Accounts Payable Turnover |
|
5.87 |
5.43 |
5.74 |
6.25 |
6.19 |
5.80 |
5.90 |
6.06 |
5.73 |
5.49 |
5.29 |
| Days Sales Outstanding (DSO) |
|
17.18 |
17.79 |
17.21 |
17.46 |
17.23 |
16.94 |
18.71 |
17.75 |
16.24 |
15.30 |
18.40 |
| Days Inventory Outstanding (DIO) |
|
50.05 |
56.44 |
56.95 |
49.63 |
49.59 |
53.84 |
53.86 |
47.49 |
45.48 |
53.22 |
56.29 |
| Days Payable Outstanding (DPO) |
|
62.20 |
67.24 |
63.57 |
58.40 |
58.99 |
62.90 |
61.92 |
60.19 |
63.66 |
66.52 |
68.96 |
| Cash Conversion Cycle (CCC) |
|
5.03 |
7.00 |
10.59 |
8.69 |
7.83 |
7.88 |
10.65 |
5.04 |
-1.94 |
2.01 |
5.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
19,216 |
18,734 |
19,742 |
19,725 |
19,300 |
19,243 |
20,658 |
18,149 |
15,742 |
16,398 |
16,482 |
| Invested Capital Turnover |
|
5.32 |
5.08 |
4.55 |
4.62 |
4.52 |
4.50 |
4.15 |
4.37 |
4.75 |
4.50 |
4.34 |
| Increase / (Decrease) in Invested Capital |
|
2,030 |
452 |
-801 |
1,034 |
84 |
509 |
916 |
-1,576 |
-3,558 |
-2,845 |
-4,176 |
| Enterprise Value (EV) |
|
33,138 |
31,370 |
28,018 |
27,213 |
25,890 |
20,983 |
21,570 |
21,077 |
21,951 |
21,086 |
28,657 |
| Market Capitalization |
|
39,150 |
36,768 |
31,495 |
29,636 |
28,564 |
23,908 |
23,031 |
25,358 |
28,703 |
27,421 |
34,979 |
| Book Value per Share |
|
$47.06 |
$45.24 |
$45.54 |
$44.79 |
$45.96 |
$46.32 |
$46.11 |
$46.69 |
$46.82 |
$47.30 |
$47.39 |
| Tangible Book Value per Share |
|
$35.14 |
$33.36 |
$31.71 |
$30.70 |
$31.32 |
$32.18 |
$31.78 |
$32.04 |
$32.65 |
$33.27 |
$33.76 |
| Total Capital |
|
33,922 |
32,830 |
33,519 |
33,021 |
32,303 |
32,588 |
33,447 |
31,915 |
30,608 |
31,437 |
32,432 |
| Total Debt |
|
8,341 |
8,365 |
9,980 |
10,560 |
10,036 |
10,157 |
11,065 |
9,228 |
7,856 |
8,410 |
9,329 |
| Total Long-Term Debt |
|
8,224 |
8,259 |
8,245 |
8,247 |
7,578 |
7,580 |
7,596 |
7,606 |
6,609 |
6,606 |
6,457 |
| Net Debt |
|
-6,365 |
-5,731 |
-3,797 |
-2,736 |
-2,967 |
-3,188 |
-1,724 |
-4,538 |
-7,010 |
-6,629 |
-6,621 |
| Capital Expenditures (CapEx) |
|
441 |
439 |
328 |
362 |
381 |
492 |
291 |
305 |
296 |
356 |
194 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3,297 |
2,615 |
2,800 |
2,852 |
2,220 |
2,288 |
3,413 |
852 |
-1,250 |
-544 |
-163 |
| Debt-free Net Working Capital (DFNWC) |
|
12,534 |
11,211 |
11,011 |
10,591 |
10,081 |
10,357 |
11,180 |
9,443 |
8,411 |
8,935 |
9,987 |
| Net Working Capital (NWC) |
|
12,417 |
11,105 |
9,276 |
8,278 |
7,623 |
7,780 |
7,711 |
7,821 |
7,164 |
7,131 |
7,115 |
| Net Nonoperating Expense (NNE) |
|
-92 |
-80 |
-158 |
-92 |
-26 |
-222 |
-118 |
33 |
2.99 |
-198 |
-107 |
| Net Nonoperating Obligations (NNO) |
|
-6,365 |
-5,731 |
-3,797 |
-2,736 |
-2,967 |
-3,188 |
-1,724 |
-4,538 |
-7,010 |
-6,629 |
-6,621 |
| Total Depreciation and Amortization (D&A) |
|
261 |
277 |
280 |
286 |
288 |
287 |
287 |
291 |
296 |
307 |
293 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.40% |
2.78% |
3.05% |
3.21% |
2.55% |
2.68% |
4.07% |
1.03% |
-1.50% |
-0.68% |
-0.20% |
| Debt-free Net Working Capital to Revenue |
|
12.94% |
11.93% |
12.01% |
11.93% |
11.59% |
12.11% |
13.33% |
11.41% |
10.11% |
11.13% |
12.39% |
| Net Working Capital to Revenue |
|
12.81% |
11.82% |
10.11% |
9.33% |
8.76% |
9.10% |
9.20% |
9.45% |
8.61% |
8.88% |
8.83% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.52 |
$1.09 |
$1.42 |
$0.99 |
$0.04 |
$1.21 |
$0.61 |
$0.45 |
$0.22 |
$0.95 |
$0.62 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
540M |
541M |
513M |
492M |
482M |
492M |
483M |
484M |
484M |
484M |
484M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.09 |
$1.42 |
$0.98 |
$0.04 |
$1.21 |
$0.61 |
$0.45 |
$0.22 |
$0.95 |
$0.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
540M |
542M |
514M |
493M |
483M |
493M |
483M |
484M |
484M |
484M |
484M |
| 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 |
|
533.38M |
509.85M |
494.44M |
478.14M |
478.53M |
479.71M |
480.45M |
480.46M |
480.57M |
481.20M |
481.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
795 |
606 |
575 |
395 |
322 |
350 |
205 |
357 |
297 |
305 |
206 |
| Normalized NOPAT Margin |
|
3.67% |
2.64% |
2.63% |
1.77% |
1.62% |
1.63% |
1.02% |
1.69% |
1.46% |
1.64% |
1.01% |
| Pre Tax Income Margin |
|
4.75% |
3.19% |
4.05% |
2.68% |
0.54% |
3.10% |
1.75% |
1.32% |
0.72% |
2.57% |
1.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.14 |
4.15 |
4.31 |
2.63 |
0.06 |
3.13 |
1.45 |
2.35 |
1.44 |
1.96 |
2.14 |
| NOPAT to Interest Expense |
|
4.72 |
2.80 |
3.38 |
2.08 |
-0.05 |
1.89 |
1.10 |
1.58 |
0.74 |
1.80 |
1.32 |
| EBIT Less CapEx to Interest Expense |
|
3.29 |
1.49 |
2.34 |
0.69 |
-2.13 |
0.38 |
-0.39 |
0.43 |
-0.50 |
-0.55 |
0.84 |
| NOPAT Less CapEx to Interest Expense |
|
1.88 |
0.14 |
1.40 |
0.14 |
-2.23 |
-0.86 |
-0.74 |
-0.34 |
-1.20 |
-0.71 |
0.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.32% |
28.19% |
32.72% |
38.43% |
55.85% |
55.82% |
72.71% |
90.90% |
84.41% |
92.36% |
92.07% |
| Augmented Payout Ratio |
|
58.97% |
105.31% |
153.83% |
194.27% |
276.42% |
186.62% |
146.67% |
90.90% |
84.41% |
92.36% |
92.07% |