| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
578,247,338.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
578,247,338.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-3.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-27.56% |
802.26% |
26.08% |
-53.59% |
101.39% |
-43.64% |
-21.19% |
13.23% |
26.37% |
86.71% |
-8.81% |
| EBITDA Growth |
|
82.36% |
113.71% |
-19.06% |
135.03% |
-21.03% |
180.75% |
-48.39% |
-32.84% |
39.77% |
15.49% |
-49.03% |
| EBIT Growth |
|
90.92% |
110.27% |
-28.38% |
172.49% |
-22.59% |
235.73% |
-55.13% |
-41.48% |
40.25% |
11.59% |
-69.28% |
| NOPAT Growth |
|
99.54% |
116.35% |
-26.76% |
202.63% |
-11.26% |
107.43% |
-44.77% |
-6.95% |
40.82% |
-26.45% |
-297.80% |
| Net Income Growth |
|
175.38% |
255.61% |
14.76% |
56.93% |
176.41% |
-53.59% |
-46.86% |
-28.46% |
39.12% |
-30.20% |
-250.43% |
| EPS Growth |
|
212.24% |
322.43% |
37.35% |
35.00% |
17.27% |
-46.68% |
-70.18% |
-26.67% |
115.50% |
-54.77% |
-580.88% |
| Operating Cash Flow Growth |
|
-115.53% |
40.89% |
-93.46% |
-62.46% |
609.34% |
-100.19% |
1,345.71% |
-5.33% |
-83.66% |
116,825.00% |
60.08% |
| Free Cash Flow Firm Growth |
|
-229.28% |
-111.56% |
-381.97% |
94.74% |
63.92% |
-73.69% |
76.14% |
21.93% |
6.81% |
1.69% |
0.96% |
| Invested Capital Growth |
|
147.43% |
45.09% |
185.99% |
150.81% |
124.38% |
56.31% |
54.69% |
47.78% |
54.99% |
41.71% |
24.64% |
| Revenue Q/Q Growth |
|
-68.91% |
158.78% |
-46.12% |
14.14% |
34.92% |
-27.58% |
-8.63% |
22.82% |
44.16% |
0.42% |
-48.71% |
| EBITDA Q/Q Growth |
|
356.02% |
-72.98% |
-36.09% |
133.29% |
53.22% |
-3.93% |
-55.62% |
-8.98% |
186.13% |
-27.74% |
-72.91% |
| EBIT Q/Q Growth |
|
461.45% |
-77.58% |
-44.48% |
186.16% |
59.49% |
-2.77% |
-62.18% |
-13.30% |
240.55% |
-30.10% |
-85.11% |
| NOPAT Q/Q Growth |
|
456.69% |
-55.88% |
-73.49% |
173.70% |
63.23% |
3.14% |
-57.36% |
14.02% |
114.00% |
-51.70% |
-267.83% |
| Net Income Q/Q Growth |
|
-14.67% |
459.53% |
-50.71% |
-33.31% |
50.30% |
-6.05% |
-43.56% |
-10.23% |
192.28% |
-52.86% |
-221.64% |
| EPS Q/Q Growth |
|
10.00% |
310.91% |
-49.56% |
-40.79% |
-4.44% |
86.82% |
-71.78% |
45.59% |
180.81% |
-60.79% |
-400.00% |
| Operating Cash Flow Q/Q Growth |
|
-110.25% |
667.03% |
-96.61% |
1,804.29% |
39.08% |
-100.22% |
25,400.00% |
24.70% |
-75.99% |
1,440.92% |
-65.30% |
| Free Cash Flow Firm Q/Q Growth |
|
85.84% |
87.57% |
-1,151.74% |
70.16% |
2.85% |
40.17% |
-33.05% |
-2.39% |
-19.74% |
2.07% |
17.51% |
| Invested Capital Q/Q Growth |
|
26.26% |
47.99% |
13.26% |
18.50% |
12.96% |
3.10% |
12.09% |
13.21% |
18.47% |
7.33% |
-13.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
86.62% |
90.91% |
87.75% |
90.28% |
92.78% |
87.94% |
86.57% |
91.17% |
92.25% |
91.03% |
85.95% |
| EBITDA Margin |
|
88.18% |
9.21% |
14.90% |
30.45% |
34.58% |
45.87% |
22.28% |
16.51% |
32.77% |
23.58% |
12.45% |
| Operating Margin |
|
81.34% |
5.50% |
11.09% |
26.23% |
30.63% |
38.37% |
21.74% |
16.08% |
28.03% |
17.29% |
7.51% |
| EBIT Margin |
|
81.86% |
7.09% |
10.62% |
26.62% |
31.46% |
42.24% |
17.48% |
12.34% |
29.16% |
20.30% |
5.89% |
| Profit (Net Income) Margin |
|
15.37% |
33.24% |
32.42% |
18.94% |
21.10% |
27.37% |
16.91% |
12.36% |
25.05% |
11.76% |
-27.89% |
| Tax Burden Percent |
|
72.48% |
182.61% |
80.70% |
81.85% |
84.80% |
96.40% |
79.42% |
99.65% |
84.89% |
66.21% |
-498.59% |
| Interest Burden Percent |
|
25.91% |
256.68% |
378.37% |
86.94% |
79.08% |
67.21% |
121.75% |
100.48% |
101.22% |
87.51% |
94.97% |
| Effective Tax Rate |
|
27.52% |
-82.61% |
19.30% |
18.15% |
15.20% |
3.60% |
20.58% |
0.36% |
15.11% |
33.79% |
598.59% |
| Return on Invested Capital (ROIC) |
|
0.00% |
24.83% |
0.00% |
39.08% |
46.89% |
48.18% |
18.84% |
15.66% |
21.61% |
10.90% |
-38.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-10.32% |
0.00% |
41.00% |
52.26% |
55.43% |
19.12% |
20.54% |
19.32% |
9.89% |
-47.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.61% |
0.00% |
-14.67% |
-16.06% |
-15.89% |
-4.58% |
-3.38% |
-2.94% |
-0.83% |
6.85% |
| Return on Equity (ROE) |
|
37.75% |
28.44% |
30.11% |
24.41% |
30.83% |
32.29% |
14.26% |
12.28% |
18.67% |
10.07% |
-31.54% |
| Cash Return on Invested Capital (CROIC) |
|
-330.68% |
10.06% |
-181.83% |
-37.01% |
-40.90% |
-13.45% |
-19.29% |
-18.49% |
-23.62% |
-18.26% |
-11.76% |
| Operating Return on Assets (OROA) |
|
7.28% |
0.81% |
1.19% |
2.26% |
2.99% |
3.19% |
1.18% |
0.82% |
1.96% |
1.55% |
0.43% |
| Return on Assets (ROA) |
|
1.37% |
3.80% |
3.64% |
1.61% |
2.00% |
2.07% |
1.14% |
0.82% |
1.68% |
0.90% |
-2.04% |
| Return on Common Equity (ROCE) |
|
10.33% |
13.50% |
14.44% |
11.79% |
14.64% |
16.37% |
7.20% |
6.27% |
10.00% |
5.18% |
-15.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
46.61% |
0.00% |
45.55% |
46.90% |
46.42% |
0.00% |
30.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,454 |
1,083 |
487 |
1,334 |
2,178 |
2,246 |
958 |
1,092 |
2,337 |
1,129 |
-1,895 |
| NOPAT Margin |
|
58.95% |
10.05% |
8.95% |
21.47% |
25.98% |
36.99% |
17.26% |
16.03% |
23.79% |
11.44% |
-37.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.14% |
35.15% |
5.36% |
-1.92% |
-5.37% |
-7.25% |
-0.28% |
-4.88% |
2.28% |
1.01% |
9.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.25% |
- |
- |
- |
5.41% |
2.23% |
2.37% |
4.46% |
2.02% |
-3.52% |
| Cost of Revenue to Revenue |
|
13.38% |
9.09% |
12.25% |
9.72% |
7.22% |
12.06% |
13.43% |
8.83% |
7.75% |
8.97% |
14.05% |
| SG&A Expenses to Revenue |
|
5.28% |
2.13% |
4.41% |
5.13% |
3.89% |
4.69% |
5.55% |
5.43% |
10.00% |
21.94% |
21.05% |
| 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 |
|
5.28% |
85.41% |
76.65% |
64.05% |
62.15% |
49.57% |
64.83% |
75.08% |
64.23% |
73.74% |
78.43% |
| Earnings before Interest and Taxes (EBIT) |
|
3,408 |
764 |
578 |
1,654 |
2,638 |
2,565 |
970 |
841 |
2,864 |
2,002 |
298 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,671 |
992 |
811 |
1,892 |
2,899 |
2,785 |
1,236 |
1,125 |
3,219 |
2,326 |
630 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.10 |
4.11 |
4.73 |
4.82 |
4.32 |
5.88 |
4.71 |
4.52 |
3.51 |
3.81 |
3.47 |
| Price to Tangible Book Value (P/TBV) |
|
18.38 |
6.25 |
6.99 |
7.01 |
5.86 |
8.08 |
6.38 |
5.97 |
4.81 |
5.22 |
5.10 |
| Price to Revenue (P/Rev) |
|
2.11 |
1.59 |
1.87 |
2.50 |
2.30 |
3.57 |
3.17 |
3.19 |
2.78 |
2.61 |
2.04 |
| Price to Earnings (P/E) |
|
17.20 |
10.39 |
11.68 |
11.85 |
12.32 |
20.80 |
22.35 |
24.78 |
18.16 |
24.65 |
61.54 |
| Dividend Yield |
|
1.88% |
1.85% |
1.54% |
1.49% |
1.43% |
1.10% |
1.35% |
1.34% |
1.46% |
1.38% |
1.83% |
| Earnings Yield |
|
5.82% |
9.62% |
8.56% |
8.44% |
8.12% |
4.81% |
4.47% |
4.04% |
5.51% |
4.06% |
1.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.98 |
3.50 |
3.75 |
3.44 |
3.29 |
4.13 |
3.23 |
3.02 |
2.29 |
2.44 |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.22 |
1.68 |
1.96 |
2.70 |
2.52 |
3.87 |
3.60 |
3.68 |
3.07 |
3.00 |
2.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.47 |
10.33 |
9.62 |
11.57 |
12.05 |
12.25 |
14.02 |
11.10 |
12.16 |
10.24 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
9.81 |
12.07 |
11.03 |
13.50 |
13.59 |
14.18 |
16.58 |
13.02 |
14.40 |
12.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
8.85 |
10.87 |
10.05 |
12.71 |
16.53 |
16.59 |
17.93 |
14.28 |
17.58 |
23.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.21 |
8.67 |
12.48 |
23.28 |
14.66 |
31.06 |
21.11 |
22.71 |
32.75 |
13.27 |
9.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
41.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.39 |
0.32 |
0.36 |
0.35 |
0.31 |
0.34 |
0.33 |
0.36 |
0.32 |
0.31 |
0.36 |
| Long-Term Debt to Equity |
|
0.39 |
0.32 |
0.36 |
0.35 |
0.31 |
0.34 |
0.33 |
0.36 |
0.32 |
0.31 |
0.36 |
| Financial Leverage |
|
-1.56 |
-0.35 |
-1.06 |
-0.36 |
-0.31 |
-0.29 |
-0.24 |
-0.16 |
-0.15 |
-0.08 |
-0.14 |
| Leverage Ratio |
|
25.59 |
14.04 |
13.51 |
13.74 |
13.17 |
12.30 |
12.28 |
12.30 |
11.47 |
11.41 |
12.00 |
| Compound Leverage Factor |
|
6.63 |
36.04 |
51.10 |
11.95 |
10.41 |
8.26 |
14.95 |
12.36 |
11.61 |
9.99 |
11.40 |
| Debt to Total Capital |
|
28.15% |
24.27% |
26.21% |
25.67% |
23.72% |
25.47% |
24.65% |
26.40% |
24.09% |
23.92% |
26.45% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
28.15% |
24.27% |
26.21% |
25.67% |
23.72% |
25.47% |
24.65% |
26.40% |
24.09% |
23.92% |
26.45% |
| Preferred Equity to Total Capital |
|
5.59% |
4.19% |
3.82% |
3.66% |
3.38% |
3.36% |
3.26% |
3.04% |
2.67% |
2.50% |
2.60% |
| Noncontrolling Interests to Total Capital |
|
38.08% |
33.60% |
33.40% |
34.37% |
33.08% |
33.02% |
33.47% |
31.61% |
31.78% |
34.31% |
36.43% |
| Common Equity to Total Capital |
|
28.18% |
37.93% |
36.57% |
36.29% |
39.82% |
38.14% |
38.62% |
38.96% |
41.46% |
39.27% |
34.52% |
| Debt to EBITDA |
|
-4.30 |
1.25 |
1.49 |
1.31 |
1.46 |
1.26 |
1.46 |
1.82 |
1.66 |
1.69 |
1.95 |
| Net Debt to EBITDA |
|
5.04 |
-1.51 |
-1.64 |
-1.22 |
-1.22 |
-0.87 |
-0.74 |
-0.50 |
-1.32 |
-1.03 |
-1.46 |
| Long-Term Debt to EBITDA |
|
-4.30 |
1.25 |
1.49 |
1.31 |
1.46 |
1.26 |
1.46 |
1.82 |
1.66 |
1.69 |
1.95 |
| Debt to NOPAT |
|
-3.36 |
1.31 |
1.57 |
1.36 |
1.60 |
1.73 |
1.98 |
2.32 |
2.14 |
2.44 |
4.54 |
| Net Debt to NOPAT |
|
3.94 |
-1.58 |
-1.73 |
-1.28 |
-1.34 |
-1.19 |
-1.00 |
-0.64 |
-1.70 |
-1.49 |
-3.41 |
| Long-Term Debt to NOPAT |
|
-3.36 |
1.31 |
1.57 |
1.36 |
1.60 |
1.73 |
1.98 |
2.32 |
2.14 |
2.44 |
4.54 |
| Altman Z-Score |
|
0.29 |
0.29 |
0.31 |
0.29 |
0.30 |
0.32 |
0.26 |
0.25 |
0.26 |
0.27 |
0.23 |
| Noncontrolling Interest Sharing Ratio |
|
72.63% |
52.55% |
52.04% |
51.68% |
52.51% |
49.31% |
49.52% |
48.94% |
46.45% |
48.57% |
51.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.32 |
5.48 |
6.01 |
5.36 |
4.76 |
5.10 |
4.39 |
3.99 |
3.29 |
3.93 |
3.92 |
| Quick Ratio |
|
3.84 |
4.95 |
5.55 |
5.06 |
4.51 |
4.84 |
3.80 |
3.57 |
2.92 |
3.69 |
3.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-30,409 |
-3,779 |
-37,842 |
-11,293 |
-10,971 |
-6,564 |
-8,733 |
-8,942 |
-10,707 |
-10,485 |
-8,650 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-497.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.11 |
0.11 |
0.09 |
0.10 |
0.08 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
| Accounts Receivable Turnover |
|
0.00 |
71.43 |
0.00 |
54.44 |
57.32 |
50.56 |
45.81 |
40.93 |
23.32 |
25.70 |
26.79 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.24 |
0.86 |
0.82 |
0.81 |
0.75 |
0.75 |
0.75 |
0.70 |
0.50 |
0.55 |
0.56 |
| Days Sales Outstanding (DSO) |
|
0.00 |
5.11 |
0.00 |
6.70 |
6.37 |
7.22 |
7.97 |
8.92 |
15.65 |
14.20 |
13.62 |
| 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) |
|
1,512.69 |
423.26 |
443.93 |
450.17 |
483.58 |
486.62 |
489.07 |
524.72 |
728.59 |
657.87 |
651.30 |
| Cash Conversion Cycle (CCC) |
|
-1,512.69 |
-418.15 |
-443.93 |
-443.47 |
-477.21 |
-479.40 |
-481.10 |
-515.80 |
-712.93 |
-643.66 |
-637.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,572 |
15,646 |
17,721 |
21,000 |
23,721 |
24,456 |
27,412 |
31,034 |
36,765 |
39,460 |
34,167 |
| Invested Capital Turnover |
|
-4.05 |
2.47 |
-23.49 |
1.82 |
1.81 |
1.30 |
1.09 |
0.98 |
0.91 |
0.95 |
1.03 |
| Increase / (Decrease) in Invested Capital |
|
32,863 |
4,862 |
38,329 |
12,627 |
13,149 |
8,810 |
9,691 |
10,034 |
13,044 |
11,614 |
6,755 |
| Enterprise Value (EV) |
|
52,688 |
54,805 |
66,391 |
72,243 |
77,990 |
101,045 |
88,550 |
93,652 |
84,258 |
96,129 |
74,731 |
| Market Capitalization |
|
50,022 |
51,965 |
63,300 |
66,902 |
71,141 |
93,185 |
78,122 |
81,078 |
76,234 |
83,680 |
64,428 |
| Book Value per Share |
|
$12.43 |
$22.28 |
$22.77 |
$24.38 |
$28.91 |
$28.02 |
$29.06 |
$31.36 |
$38.00 |
$37.81 |
$32.08 |
| Tangible Book Value per Share |
|
$4.80 |
$14.65 |
$15.41 |
$16.78 |
$21.30 |
$20.37 |
$21.47 |
$23.77 |
$27.69 |
$27.61 |
$21.86 |
| Total Capital |
|
24,999 |
33,337 |
36,612 |
38,229 |
41,348 |
41,568 |
42,925 |
46,005 |
52,428 |
55,879 |
53,753 |
| Total Debt |
|
7,037 |
8,092 |
9,596 |
9,815 |
9,807 |
10,588 |
10,581 |
12,144 |
12,631 |
13,364 |
14,220 |
| Total Long-Term Debt |
|
7,037 |
8,092 |
9,596 |
9,815 |
9,807 |
10,588 |
10,581 |
12,144 |
12,631 |
13,364 |
14,220 |
| Net Debt |
|
-8,251 |
-9,759 |
-10,536 |
-9,198 |
-8,227 |
-7,265 |
-5,338 |
-3,364 |
-10,034 |
-8,123 |
-10,677 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,149 |
-2,889 |
-2,984 |
-3,159 |
-3,336 |
-3,032 |
-3,139 |
-3,316 |
-5,646 |
-4,484 |
-5,065 |
| Debt-free Net Working Capital (DFNWC) |
|
12,139 |
14,962 |
17,148 |
15,854 |
14,698 |
14,821 |
12,780 |
12,192 |
17,019 |
17,003 |
19,832 |
| Net Working Capital (NWC) |
|
12,139 |
14,962 |
17,148 |
15,854 |
14,698 |
14,821 |
12,780 |
12,192 |
17,019 |
17,003 |
19,832 |
| Net Nonoperating Expense (NNE) |
|
1,814 |
-2,498 |
-1,278 |
157 |
409 |
584 |
20 |
250 |
-124 |
-31 |
-484 |
| Net Nonoperating Obligations (NNO) |
|
-7,390 |
-9,599 |
-9,295 |
-7,414 |
-7,820 |
-6,524 |
-4,932 |
-2,827 |
-3,032 |
-3,055 |
-5,366 |
| Total Depreciation and Amortization (D&A) |
|
263 |
228 |
233 |
238 |
261 |
220 |
266 |
284 |
355 |
324 |
332 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.27% |
-8.85% |
-8.80% |
-11.82% |
-10.78% |
-11.61% |
-12.75% |
-13.05% |
-20.55% |
-13.99% |
-16.05% |
| Debt-free Net Working Capital to Revenue |
|
51.17% |
45.83% |
50.57% |
59.31% |
47.49% |
56.76% |
51.90% |
47.97% |
61.96% |
53.05% |
62.84% |
| Net Working Capital to Revenue |
|
51.17% |
45.83% |
50.57% |
59.31% |
47.49% |
56.76% |
51.90% |
47.97% |
61.96% |
53.05% |
62.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.10 |
$4.55 |
$2.31 |
$1.36 |
$1.30 |
$2.42 |
$0.68 |
$1.00 |
$2.82 |
$1.08 |
($3.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
578.80M |
581.38M |
588.12M |
587.10M |
585.38M |
586.07M |
587.26M |
586.67M |
589.38M |
589.45M |
594.85M |
| Adjusted Diluted Earnings per Share |
|
$1.10 |
$4.52 |
$2.28 |
$1.35 |
$1.29 |
$2.41 |
$0.68 |
$0.99 |
$2.78 |
$1.09 |
($3.27) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
578.80M |
588.85M |
605.38M |
590.17M |
588.54M |
604.04M |
592.98M |
590.37M |
607.82M |
593.66M |
594.85M |
| 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 |
|
567.56M |
568.16M |
569.00M |
569.53M |
565.82M |
570.48M |
571.49M |
572.03M |
580.42M |
578.25M |
576.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,454 |
415 |
487 |
1,334 |
2,178 |
2,246 |
958 |
1,092 |
2,337 |
1,129 |
266 |
| Normalized NOPAT Margin |
|
58.95% |
3.85% |
8.95% |
21.47% |
25.98% |
36.99% |
17.26% |
16.03% |
23.79% |
11.44% |
5.26% |
| Pre Tax Income Margin |
|
21.21% |
18.20% |
40.17% |
23.14% |
24.88% |
28.39% |
21.29% |
12.40% |
29.51% |
17.76% |
5.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
7.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
6.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
7.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
6.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
61.07% |
44.12% |
45.07% |
35.67% |
29.81% |
39.04% |
43.49% |
55.69% |
51.14% |
59.67% |
129.03% |
| Augmented Payout Ratio |
|
79.03% |
52.74% |
50.46% |
40.71% |
39.63% |
53.00% |
58.33% |
70.04% |
61.90% |
73.99% |
168.74% |