| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,373,343,149.00 |
1,390,116,959.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,373,343,149.00 |
1,390,116,959.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
13.98 |
7.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
21.20% |
19.60% |
5.24% |
1.24% |
-0.23% |
1.65% |
-0.16% |
-1.22% |
2.13% |
- |
4.40% |
| EBITDA Growth |
|
2,096.13% |
31.76% |
31.28% |
13.87% |
-4.90% |
52.12% |
-19.25% |
-7.65% |
38.84% |
- |
20.55% |
| EBIT Growth |
|
485.84% |
38.17% |
39.23% |
16.37% |
-6.01% |
65.68% |
-13.23% |
-5.73% |
31.66% |
- |
18.37% |
| NOPAT Growth |
|
39.79% |
34.75% |
42.37% |
16.80% |
9.37% |
69.32% |
-3.62% |
-0.44% |
30.91% |
- |
7.77% |
| Net Income Growth |
|
-365.79% |
107.04% |
-64.11% |
-15.75% |
310.71% |
-47.69% |
-63.59% |
-59.15% |
16.56% |
- |
117.87% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
17.01% |
39.66% |
21.55% |
9.39% |
-86.81% |
-67.91% |
3.19% |
-25.86% |
664.78% |
- |
-4.26% |
| Free Cash Flow Firm Growth |
|
4,719.36% |
-102.56% |
650.85% |
-79.87% |
-54.33% |
832.70% |
-84.82% |
-162.24% |
-74.92% |
- |
-85.83% |
| Invested Capital Growth |
|
-30.34% |
9.54% |
-40.95% |
-2.81% |
-15.29% |
-0.48% |
-2.99% |
17.86% |
5.36% |
- |
8.20% |
| Revenue Q/Q Growth |
|
0.76% |
0.18% |
-3.76% |
4.21% |
-0.70% |
2.07% |
-5.47% |
3.11% |
2.66% |
- |
-0.59% |
| EBITDA Q/Q Growth |
|
5.05% |
-17.68% |
-64.94% |
3.56% |
-12.27% |
31.68% |
-39.73% |
14.19% |
20.99% |
- |
8.51% |
| EBIT Q/Q Growth |
|
5.38% |
-21.20% |
-69.28% |
4.13% |
-14.89% |
38.91% |
-29.52% |
13.14% |
18.86% |
- |
8.70% |
| NOPAT Q/Q Growth |
|
-7.42% |
-9.44% |
36.69% |
1.92% |
-13.31% |
40.20% |
-22.19% |
5.28% |
14.00% |
- |
14.00% |
| Net Income Q/Q Growth |
|
-134.72% |
400.45% |
-66.02% |
137.67% |
-13.17% |
-25.41% |
-76.35% |
166.63% |
147.76% |
- |
-47.17% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
9.93% |
5.35% |
-26.63% |
28.73% |
-86.74% |
156.30% |
135.94% |
-7.50% |
36.73% |
- |
-6.74% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.23% |
-103.10% |
4,913.12% |
-84.46% |
96.82% |
-50.24% |
-0.26% |
-163.71% |
179.32% |
- |
144.55% |
| Invested Capital Q/Q Growth |
|
5.72% |
-6.72% |
3.36% |
-4.66% |
-7.85% |
9.58% |
0.76% |
15.83% |
-17.62% |
- |
-3.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.46% |
7.56% |
49.19% |
67.55% |
67.39% |
-61.69% |
57.03% |
57.18% |
56.96% |
- |
29.89% |
| EBITDA Margin |
|
18.27% |
15.01% |
19.83% |
19.71% |
17.41% |
22.46% |
14.32% |
15.86% |
18.69% |
- |
16.54% |
| Operating Margin |
|
14.82% |
11.66% |
16.30% |
16.29% |
13.96% |
19.01% |
14.17% |
15.55% |
18.00% |
- |
16.07% |
| EBIT Margin |
|
14.82% |
11.66% |
16.30% |
16.29% |
13.96% |
19.01% |
14.17% |
15.55% |
18.00% |
- |
16.07% |
| Profit (Net Income) Margin |
|
-13.48% |
40.44% |
14.28% |
32.56% |
28.47% |
20.81% |
5.21% |
13.46% |
32.50% |
- |
10.87% |
| Tax Burden Percent |
|
74.10% |
80.44% |
81.70% |
79.97% |
81.46% |
82.21% |
90.75% |
84.45% |
81.00% |
- |
82.63% |
| Interest Burden Percent |
|
-122.74% |
431.10% |
107.19% |
249.95% |
250.33% |
133.18% |
40.49% |
102.54% |
222.88% |
- |
81.86% |
| Effective Tax Rate |
|
0.00% |
19.56% |
18.30% |
20.03% |
18.54% |
17.79% |
9.25% |
15.55% |
19.00% |
- |
17.37% |
| Return on Invested Capital (ROIC) |
|
22.25% |
28.66% |
28.31% |
38.67% |
34.07% |
46.64% |
37.60% |
36.30% |
46.65% |
- |
38.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
28.86% |
21.53% |
28.07% |
34.65% |
30.61% |
45.63% |
39.00% |
36.24% |
43.56% |
- |
38.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-19.45% |
-16.65% |
-19.14% |
-27.20% |
-24.13% |
-36.34% |
-30.97% |
-28.65% |
-35.95% |
- |
-31.41% |
| Return on Equity (ROE) |
|
2.80% |
12.01% |
9.17% |
11.47% |
9.94% |
10.30% |
6.62% |
7.65% |
10.70% |
- |
6.86% |
| Cash Return on Invested Capital (CROIC) |
|
58.44% |
23.65% |
76.11% |
38.66% |
51.70% |
40.22% |
40.92% |
19.59% |
38.97% |
- |
29.77% |
| Operating Return on Assets (OROA) |
|
5.39% |
4.21% |
5.82% |
5.61% |
4.77% |
6.35% |
4.71% |
5.06% |
5.65% |
- |
4.99% |
| Return on Assets (ROA) |
|
-4.90% |
14.60% |
5.10% |
11.21% |
9.72% |
6.95% |
1.73% |
4.39% |
10.19% |
- |
3.38% |
| Return on Common Equity (ROCE) |
|
2.75% |
11.81% |
9.04% |
11.29% |
9.84% |
10.20% |
6.58% |
7.60% |
10.66% |
- |
6.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.78% |
0.00% |
12.99% |
11.39% |
17.10% |
0.00% |
12.44% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9,672 |
8,759 |
11,972 |
12,202 |
10,578 |
14,830 |
11,538 |
12,148 |
13,848 |
10,907 |
12,435 |
| NOPAT Margin |
|
10.38% |
9.38% |
13.32% |
13.03% |
11.37% |
15.62% |
12.86% |
13.13% |
14.58% |
- |
13.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.61% |
7.13% |
0.23% |
4.02% |
3.46% |
1.01% |
-1.40% |
0.06% |
3.09% |
- |
-0.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.26% |
- |
- |
- |
1.91% |
1.47% |
1.52% |
1.67% |
1.29% |
1.45% |
| Cost of Revenue to Revenue |
|
73.54% |
92.44% |
50.81% |
32.45% |
32.61% |
161.69% |
42.97% |
42.82% |
43.04% |
- |
70.11% |
| SG&A Expenses to Revenue |
|
6.66% |
11.35% |
6.43% |
6.86% |
9.06% |
9.85% |
9.50% |
9.82% |
7.79% |
- |
7.91% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
11.64% |
-4.10% |
32.88% |
51.26% |
53.43% |
-80.69% |
42.86% |
41.63% |
38.96% |
- |
13.82% |
| Earnings before Interest and Taxes (EBIT) |
|
13,817 |
10,888 |
14,653 |
15,258 |
12,986 |
18,039 |
12,714 |
14,384 |
17,097 |
13,845 |
15,049 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17,027 |
14,017 |
17,821 |
18,456 |
16,192 |
21,322 |
12,850 |
14,673 |
17,753 |
14,276 |
15,491 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.45 |
1.38 |
1.60 |
1.46 |
1.58 |
1.51 |
1.76 |
1.57 |
1.55 |
- |
1.42 |
| Price to Tangible Book Value (P/TBV) |
|
1.86 |
1.76 |
1.99 |
1.80 |
1.92 |
1.84 |
2.14 |
1.91 |
1.87 |
- |
1.70 |
| Price to Revenue (P/Rev) |
|
2.19 |
2.13 |
2.47 |
2.37 |
2.68 |
2.63 |
3.09 |
2.83 |
2.91 |
- |
2.75 |
| Price to Earnings (P/E) |
|
9.96 |
8.07 |
12.43 |
12.94 |
9.28 |
10.99 |
14.20 |
16.66 |
16.08 |
- |
14.26 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
10.04% |
12.39% |
8.04% |
7.73% |
10.77% |
9.10% |
7.04% |
6.00% |
6.22% |
- |
7.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.78 |
2.73 |
3.65 |
3.25 |
4.21 |
3.65 |
4.95 |
3.62 |
4.24 |
- |
3.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.07 |
0.93 |
1.27 |
1.08 |
1.29 |
1.22 |
1.67 |
1.42 |
1.36 |
- |
1.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.48 |
6.15 |
7.23 |
5.93 |
7.17 |
7.25 |
10.43 |
9.03 |
8.01 |
- |
7.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.21 |
7.04 |
8.96 |
7.31 |
8.86 |
7.43 |
10.50 |
9.03 |
8.13 |
- |
7.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.09 |
8.71 |
11.01 |
8.94 |
10.98 |
9.16 |
12.87 |
10.89 |
9.84 |
- |
9.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.26 |
6.92 |
9.21 |
7.64 |
11.80 |
14.80 |
20.02 |
19.15 |
12.84 |
- |
9.70 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.91 |
12.06 |
3.56 |
8.28 |
7.46 |
9.05 |
11.92 |
20.02 |
11.16 |
- |
11.39 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.22 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.18 |
- |
0.18 |
| Long-Term Debt to Equity |
|
0.23 |
0.22 |
0.21 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.18 |
- |
0.18 |
| Financial Leverage |
|
-0.67 |
-0.77 |
-0.68 |
-0.79 |
-0.79 |
-0.80 |
-0.79 |
-0.79 |
-0.83 |
- |
-0.81 |
| Leverage Ratio |
|
1.93 |
1.92 |
1.89 |
1.85 |
1.86 |
1.82 |
1.81 |
1.78 |
1.78 |
- |
1.74 |
| Compound Leverage Factor |
|
-2.36 |
8.27 |
2.03 |
4.63 |
4.65 |
2.42 |
0.73 |
1.82 |
3.97 |
- |
1.43 |
| Debt to Total Capital |
|
18.92% |
18.35% |
17.52% |
16.90% |
16.46% |
16.07% |
16.09% |
15.93% |
15.37% |
- |
15.02% |
| 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% |
| Long-Term Debt to Total Capital |
|
18.92% |
18.35% |
17.52% |
16.90% |
16.46% |
16.07% |
16.09% |
15.93% |
15.37% |
- |
15.02% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.42% |
1.36% |
0.90% |
0.86% |
0.36% |
0.29% |
0.29% |
0.29% |
0.28% |
- |
0.26% |
| Common Equity to Total Capital |
|
79.65% |
80.29% |
81.58% |
82.24% |
83.18% |
83.64% |
83.62% |
83.78% |
84.35% |
- |
84.72% |
| Debt to EBITDA |
|
2.17 |
2.32 |
1.89 |
1.84 |
1.87 |
2.00 |
2.12 |
2.18 |
2.02 |
- |
2.07 |
| Net Debt to EBITDA |
|
-6.98 |
-8.06 |
-6.90 |
-7.21 |
-7.80 |
-8.45 |
-8.95 |
-9.03 |
-9.21 |
- |
-9.55 |
| Long-Term Debt to EBITDA |
|
2.17 |
2.32 |
1.89 |
1.84 |
1.87 |
2.00 |
2.12 |
2.18 |
2.02 |
- |
2.07 |
| Debt to NOPAT |
|
3.38 |
3.28 |
2.87 |
2.77 |
2.87 |
2.52 |
2.62 |
2.64 |
2.48 |
- |
2.63 |
| Net Debt to NOPAT |
|
-10.86 |
-11.41 |
-10.50 |
-10.86 |
-11.95 |
-10.67 |
-11.05 |
-10.90 |
-11.31 |
- |
-12.12 |
| Long-Term Debt to NOPAT |
|
3.38 |
3.28 |
2.87 |
2.77 |
2.87 |
2.52 |
2.62 |
2.64 |
2.48 |
- |
2.63 |
| Altman Z-Score |
|
2.15 |
2.01 |
2.39 |
2.16 |
2.24 |
2.30 |
2.47 |
2.46 |
2.39 |
- |
2.32 |
| Noncontrolling Interest Sharing Ratio |
|
1.77% |
1.69% |
1.36% |
1.57% |
1.04% |
0.96% |
0.69% |
0.67% |
0.38% |
- |
0.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.16 |
0.61 |
1.31 |
0.63 |
0.59 |
0.64 |
0.63 |
0.89 |
0.79 |
- |
0.70 |
| Quick Ratio |
|
1.04 |
0.49 |
1.20 |
0.52 |
0.49 |
0.53 |
0.52 |
0.78 |
0.68 |
- |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
67,914 |
-2,106 |
101,386 |
15,759 |
31,017 |
15,434 |
15,394 |
-9,808 |
7,780 |
-4,895 |
2,181 |
| Operating Cash Flow to CapEx |
|
257.76% |
252.28% |
240.52% |
299.93% |
38.35% |
86.42% |
254.68% |
207.60% |
246.85% |
- |
209.35% |
| Free Cash Flow to Firm to Interest Expense |
|
53.90 |
-1.65 |
77.04 |
12.81 |
25.55 |
10.72 |
12.25 |
-7.83 |
6.17 |
- |
1.68 |
| Operating Cash Flow to Interest Expense |
|
10.85 |
11.29 |
8.03 |
11.06 |
1.49 |
3.21 |
8.67 |
8.05 |
10.94 |
- |
8.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.64 |
6.81 |
4.69 |
7.37 |
-2.39 |
-0.50 |
5.27 |
4.17 |
6.51 |
- |
4.19 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.36 |
0.36 |
0.36 |
0.34 |
0.34 |
0.33 |
0.33 |
0.33 |
0.31 |
- |
0.31 |
| Accounts Receivable Turnover |
|
8.10 |
8.12 |
7.98 |
8.08 |
8.10 |
8.24 |
7.89 |
7.92 |
7.88 |
- |
7.91 |
| Inventory Turnover |
|
10.27 |
10.44 |
11.05 |
9.58 |
8.09 |
10.42 |
10.80 |
10.66 |
9.45 |
- |
10.49 |
| Fixed Asset Turnover |
|
1.73 |
1.76 |
1.74 |
1.73 |
1.71 |
1.69 |
1.68 |
1.65 |
1.64 |
- |
1.61 |
| Accounts Payable Turnover |
|
4.97 |
5.11 |
5.19 |
4.42 |
3.51 |
4.70 |
4.80 |
4.68 |
4.08 |
- |
4.59 |
| Days Sales Outstanding (DSO) |
|
45.08 |
44.94 |
45.73 |
45.15 |
45.06 |
44.29 |
46.29 |
46.07 |
46.29 |
- |
46.13 |
| Days Inventory Outstanding (DIO) |
|
35.55 |
34.96 |
33.02 |
38.09 |
45.14 |
35.02 |
33.80 |
34.24 |
38.63 |
- |
34.78 |
| Days Payable Outstanding (DPO) |
|
73.48 |
71.45 |
70.36 |
82.62 |
104.12 |
77.66 |
75.97 |
77.94 |
89.56 |
- |
79.47 |
| Cash Conversion Cycle (CCC) |
|
7.15 |
8.45 |
8.39 |
0.62 |
-13.92 |
1.65 |
4.11 |
2.37 |
-4.64 |
- |
1.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
133,715 |
124,734 |
128,930 |
122,919 |
113,276 |
124,130 |
125,074 |
144,875 |
119,344 |
139,901 |
135,328 |
| Invested Capital Turnover |
|
2.14 |
3.06 |
2.12 |
2.97 |
3.00 |
2.99 |
2.92 |
2.76 |
3.20 |
- |
2.88 |
| Increase / (Decrease) in Invested Capital |
|
-58,242 |
10,865 |
-89,414 |
-3,557 |
-20,439 |
-604 |
-3,856 |
21,956 |
6,068 |
15,802 |
10,254 |
| Enterprise Value (EV) |
|
372,371 |
340,353 |
470,380 |
399,103 |
476,524 |
452,772 |
619,323 |
524,933 |
505,773 |
- |
441,575 |
| Market Capitalization |
|
763,986 |
776,892 |
912,940 |
877,881 |
992,317 |
978,010 |
1,148,720 |
1,048,047 |
1,084,625 |
- |
1,033,457 |
| Book Value per Share |
|
$401.43 |
$428.78 |
$264.52 |
$458.63 |
$474.50 |
$488.61 |
$488.92 |
$497.25 |
$506.25 |
$522.39 |
$523.11 |
| Tangible Book Value per Share |
|
$313.44 |
$336.72 |
$211.94 |
$372.35 |
$388.96 |
$399.44 |
$400.52 |
$409.16 |
$420.27 |
$437.29 |
$438.61 |
| Total Capital |
|
659,508 |
699,041 |
700,539 |
731,599 |
756,313 |
776,417 |
782,669 |
797,296 |
827,684 |
848,784 |
858,336 |
| Total Debt |
|
124,781 |
128,271 |
122,754 |
123,628 |
124,507 |
124,762 |
125,927 |
127,020 |
127,243 |
129,081 |
128,886 |
| Total Long-Term Debt |
|
124,781 |
128,271 |
122,754 |
123,628 |
124,507 |
124,762 |
125,927 |
127,020 |
127,243 |
129,081 |
128,886 |
| Net Debt |
|
-401,012 |
-446,036 |
-448,855 |
-485,052 |
-518,530 |
-527,525 |
-531,668 |
-525,401 |
-581,138 |
-579,802 |
-594,151 |
| Capital Expenditures (CapEx) |
|
5,303 |
5,708 |
4,393 |
4,535 |
4,701 |
5,347 |
4,281 |
4,858 |
5,586 |
6,202 |
4,986 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-122,832 |
-123,592 |
-121,119 |
-123,506 |
-129,256 |
-127,675 |
-124,828 |
-125,706 |
-125,318 |
-131,437 |
-127,839 |
| Debt-free Net Working Capital (DFNWC) |
|
34,409 |
-85,570 |
67,874 |
-81,182 |
-92,075 |
-79,946 |
-82,648 |
-25,220 |
-49,012 |
-79,560 |
-69,717 |
| Net Working Capital (NWC) |
|
34,409 |
-85,570 |
67,874 |
-81,182 |
-92,075 |
-79,946 |
-82,648 |
-25,220 |
-49,012 |
-79,560 |
-69,717 |
| Net Nonoperating Expense (NNE) |
|
22,239 |
-28,999 |
-860 |
-18,296 |
-15,902 |
-4,921 |
6,866 |
-309 |
-17,016 |
-8,360 |
2,256 |
| Net Nonoperating Obligations (NNO) |
|
-401,012 |
-446,036 |
-448,855 |
-485,052 |
-518,530 |
-527,525 |
-531,668 |
-525,401 |
-581,097 |
-579,802 |
-594,122 |
| Total Depreciation and Amortization (D&A) |
|
3,210 |
3,129 |
3,168 |
3,198 |
3,206 |
3,283 |
136 |
289 |
656 |
431 |
442 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-35.18% |
-33.91% |
-32.83% |
-33.37% |
-34.94% |
-34.37% |
-33.62% |
-33.96% |
-33.68% |
- |
-34.05% |
| Debt-free Net Working Capital to Revenue |
|
9.85% |
-23.48% |
18.40% |
-21.93% |
-24.89% |
-21.52% |
-22.26% |
-6.81% |
-13.17% |
- |
-18.57% |
| Net Working Capital to Revenue |
|
9.85% |
-23.48% |
18.40% |
-21.93% |
-24.89% |
-21.52% |
-22.26% |
-6.81% |
-13.17% |
- |
-18.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8,829.88) |
$26,101.38 |
$8,830.88 |
$21,136.08 |
$18,284.18 |
$13,690.13 |
$3,202.13 |
$8,606.73 |
$21,427.28 |
$13,357.90 |
$7,031.68 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.17B |
2.17B |
2.16B |
2.16B |
2.16B |
2.16B |
2.16B |
2.16B |
2.16B |
2.16B |
2.16B |
| Adjusted 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 Diluted Shares Outstanding |
|
1.31B |
1.31B |
1.31B |
1.33B |
1.33B |
1.34B |
1.34B |
1.38B |
1.37B |
1.39B |
1.40B |
| 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 |
|
1.31B |
1.31B |
1.31B |
1.33B |
1.33B |
1.34B |
1.34B |
1.38B |
1.37B |
1.39B |
1.40B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9,672 |
8,759 |
11,972 |
12,202 |
10,578 |
14,830 |
11,538 |
12,148 |
13,848 |
10,907 |
12,435 |
| Normalized NOPAT Margin |
|
10.38% |
9.38% |
13.32% |
13.03% |
11.37% |
15.62% |
12.86% |
13.13% |
14.58% |
- |
13.27% |
| Pre Tax Income Margin |
|
-18.19% |
50.27% |
17.48% |
40.72% |
34.96% |
25.31% |
5.74% |
15.94% |
40.12% |
- |
13.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.97 |
8.53 |
11.13 |
12.40 |
10.70 |
12.53 |
10.11 |
11.48 |
13.56 |
- |
11.57 |
| NOPAT to Interest Expense |
|
7.68 |
6.86 |
9.10 |
9.92 |
8.71 |
10.30 |
9.18 |
9.70 |
10.98 |
- |
9.56 |
| EBIT Less CapEx to Interest Expense |
|
6.76 |
4.06 |
7.80 |
8.72 |
6.82 |
8.81 |
6.71 |
7.60 |
9.13 |
- |
7.73 |
| NOPAT Less CapEx to Interest Expense |
|
3.47 |
2.39 |
5.76 |
6.23 |
4.84 |
6.59 |
5.77 |
5.82 |
6.55 |
- |
5.73 |
| 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% |
| Augmented Payout Ratio |
|
12.35% |
9.44% |
9.81% |
9.11% |
4.75% |
3.26% |
0.44% |
0.00% |
0.00% |
- |
0.32% |