| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
738,450,871.00 |
742,180,737.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
738,450,871.00 |
742,180,737.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.37 |
0.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
140.17% |
-55.60% |
102.37% |
-0.65% |
44.15% |
139.88% |
-10.80% |
32.74% |
-15.68% |
- |
9.98% |
| EBITDA Growth |
|
898.30% |
-70.18% |
348.71% |
-15.21% |
60.70% |
857.02% |
-22.61% |
58.07% |
-19.98% |
- |
0.17% |
| EBIT Growth |
|
1,040.91% |
-71.04% |
367.81% |
-15.30% |
61.99% |
906.76% |
-22.72% |
58.50% |
-20.08% |
- |
0.17% |
| NOPAT Growth |
|
26,194.29% |
-65.46% |
481.68% |
-19.18% |
58.93% |
457.31% |
-27.94% |
65.41% |
-25.11% |
- |
0.93% |
| Net Income Growth |
|
24,784.92% |
-85.32% |
350.14% |
-21.21% |
69.93% |
1,117.73% |
-24.26% |
71.47% |
-20.94% |
- |
4.06% |
| EPS Growth |
|
0.00% |
-71.62% |
427.27% |
-26.58% |
39.73% |
333.33% |
-27.93% |
68.97% |
-21.57% |
- |
3.75% |
| Operating Cash Flow Growth |
|
10.17% |
25.25% |
166.45% |
-32.86% |
0.00% |
-81.98% |
18.02% |
-23.31% |
30.76% |
- |
-10.65% |
| Free Cash Flow Firm Growth |
|
-101.03% |
122.22% |
141.12% |
434.00% |
1,087.73% |
1,256.07% |
-9.81% |
1.74% |
-47.94% |
- |
-34.21% |
| Invested Capital Growth |
|
164.04% |
22.80% |
-54.09% |
0.00% |
-197.12% |
-445.66% |
-158.93% |
0.00% |
-29.68% |
- |
-52.66% |
| Revenue Q/Q Growth |
|
-9.71% |
-49.43% |
117.61% |
-24.17% |
0.00% |
-15.85% |
0.00% |
12.84% |
-16.79% |
- |
-17.03% |
| EBITDA Q/Q Growth |
|
-21.57% |
-85.43% |
642.06% |
-35.53% |
0.00% |
-13.67% |
0.00% |
31.68% |
-24.37% |
- |
-38.12% |
| EBIT Q/Q Growth |
|
-21.70% |
-86.12% |
679.35% |
-35.70% |
0.00% |
-13.74% |
0.00% |
31.88% |
-24.49% |
- |
-38.26% |
| NOPAT Q/Q Growth |
|
-14.93% |
-74.86% |
277.83% |
-43.32% |
0.00% |
-11.83% |
0.00% |
30.11% |
-24.26% |
- |
-37.45% |
| Net Income Q/Q Growth |
|
-23.51% |
-88.15% |
769.08% |
-40.58% |
0.00% |
-15.07% |
0.00% |
34.53% |
-23.93% |
- |
-36.30% |
| EPS Q/Q Growth |
|
-7.59% |
-71.23% |
176.19% |
-47.75% |
0.00% |
-10.78% |
0.00% |
22.50% |
-18.37% |
- |
-35.66% |
| Operating Cash Flow Q/Q Growth |
|
-37.24% |
-17.29% |
4.93% |
23.27% |
0.00% |
-86.79% |
587.23% |
-19.90% |
79.81% |
- |
-7.19% |
| Free Cash Flow Firm Q/Q Growth |
|
52.84% |
176.44% |
723.36% |
-22.15% |
0.00% |
4.94% |
0.00% |
-12.19% |
-28.63% |
- |
-6.24% |
| Invested Capital Q/Q Growth |
|
-44.41% |
-41.41% |
100.43% |
-100.00% |
0.00% |
-108.50% |
0.00% |
13.36% |
-110.07% |
- |
3.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
44.32% |
12.77% |
43.54% |
43.54% |
49.41% |
50.94% |
44.43% |
51.85% |
47.13% |
- |
40.47% |
| Operating Margin |
|
45.90% |
26.73% |
41.61% |
41.61% |
48.24% |
51.34% |
42.41% |
47.93% |
43.32% |
- |
37.46% |
| EBIT Margin |
|
43.97% |
12.07% |
43.22% |
43.22% |
49.41% |
50.65% |
44.16% |
51.61% |
46.84% |
- |
40.22% |
| Profit (Net Income) Margin |
|
36.23% |
8.49% |
33.91% |
33.91% |
42.71% |
43.11% |
36.75% |
43.81% |
40.05% |
- |
34.77% |
| Tax Burden Percent |
|
82.41% |
70.37% |
78.47% |
78.47% |
86.45% |
85.11% |
83.21% |
84.89% |
85.51% |
- |
86.45% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
17.59% |
29.63% |
21.53% |
21.53% |
13.55% |
14.89% |
16.79% |
15.11% |
14.49% |
- |
13.55% |
| Return on Invested Capital (ROIC) |
|
0.00% |
600.91% |
349.56% |
0.00% |
0.00% |
0.00% |
3,975.40% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
601.62% |
349.36% |
0.00% |
0.00% |
0.00% |
3,975.15% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-593.62% |
-332.89% |
0.00% |
0.00% |
0.00% |
-3,951.66% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
15.97% |
7.29% |
16.67% |
0.00% |
0.00% |
28.95% |
23.75% |
27.18% |
26.46% |
- |
29.53% |
| Cash Return on Invested Capital (CROIC) |
|
368.71% |
980.63% |
444.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
10.34% |
2.34% |
9.99% |
0.00% |
0.00% |
16.00% |
13.20% |
15.64% |
13.84% |
- |
12.70% |
| Return on Assets (ROA) |
|
8.52% |
1.65% |
7.84% |
0.00% |
0.00% |
13.62% |
10.99% |
13.27% |
11.84% |
- |
10.98% |
| Return on Common Equity (ROCE) |
|
6.10% |
2.79% |
6.21% |
0.00% |
0.00% |
11.58% |
9.13% |
10.77% |
9.98% |
- |
11.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
43.16% |
0.00% |
46.56% |
0.00% |
0.00% |
0.00% |
63.31% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
961 |
242 |
913 |
913 |
1,528 |
1,347 |
1,161 |
1,510 |
1,144 |
1,873 |
1,172 |
| NOPAT Margin |
|
37.82% |
18.81% |
32.65% |
32.65% |
41.70% |
43.69% |
35.29% |
40.69% |
37.04% |
- |
32.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.21% |
-0.71% |
0.20% |
0.00% |
0.19% |
-0.09% |
0.25% |
1.08% |
0.44% |
- |
0.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.25% |
0.86% |
3.21% |
- |
5.21% |
4.49% |
3.75% |
4.78% |
3.59% |
5.69% |
3.52% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
48.22% |
64.81% |
54.29% |
54.29% |
48.63% |
44.71% |
53.63% |
48.02% |
52.27% |
- |
58.53% |
| 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 |
|
54.10% |
73.27% |
58.39% |
58.39% |
51.76% |
48.66% |
57.59% |
52.07% |
56.68% |
- |
62.54% |
| Earnings before Interest and Taxes (EBIT) |
|
1,117 |
155 |
1,209 |
1,209 |
1,810 |
1,561 |
1,453 |
1,916 |
1,447 |
2,357 |
1,455 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,126 |
164 |
1,218 |
1,218 |
1,810 |
1,570 |
1,462 |
1,925 |
1,456 |
2,366 |
1,464 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.10 |
13.03 |
12.47 |
0.00 |
15.13 |
14.42 |
12.21 |
12.49 |
14.16 |
- |
9.55 |
| Price to Tangible Book Value (P/TBV) |
|
14.32 |
18.80 |
17.90 |
0.00 |
21.45 |
19.23 |
16.42 |
16.52 |
18.68 |
- |
12.58 |
| Price to Revenue (P/Rev) |
|
7.48 |
11.07 |
9.03 |
8.16 |
0.00 |
8.95 |
7.59 |
7.59 |
9.02 |
- |
5.41 |
| Price to Earnings (P/E) |
|
40.10 |
63.86 |
48.71 |
42.14 |
0.00 |
42.65 |
38.29 |
36.43 |
43.89 |
- |
26.18 |
| Dividend Yield |
|
3.33% |
2.62% |
2.77% |
2.80% |
2.24% |
2.04% |
2.85% |
2.72% |
2.52% |
- |
4.16% |
| Earnings Yield |
|
2.49% |
1.57% |
2.05% |
2.37% |
0.00% |
2.34% |
2.61% |
2.74% |
2.28% |
- |
3.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
138.72 |
297.29 |
142.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.80 |
10.26 |
8.36 |
0.00 |
0.00 |
8.26 |
6.94 |
6.96 |
8.34 |
- |
4.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
19.37 |
27.45 |
20.01 |
0.00 |
0.00 |
16.82 |
14.68 |
14.13 |
17.13 |
- |
9.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.63 |
27.82 |
20.20 |
0.00 |
0.00 |
16.91 |
14.77 |
14.20 |
17.23 |
- |
9.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.20 |
32.74 |
24.16 |
0.00 |
0.00 |
20.24 |
18.01 |
17.26 |
21.28 |
- |
12.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.91 |
20.28 |
17.00 |
0.00 |
23.37 |
31.38 |
24.40 |
28.31 |
29.24 |
- |
15.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
37.62 |
33.42 |
20.13 |
0.00 |
0.00 |
16.48 |
15.29 |
16.42 |
20.73 |
- |
12.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.64 |
0.63 |
0.57 |
0.00 |
0.55 |
0.58 |
0.63 |
0.57 |
0.56 |
- |
0.62 |
| Long-Term Debt to Equity |
|
0.64 |
0.63 |
0.57 |
0.00 |
0.55 |
0.58 |
0.63 |
0.57 |
0.56 |
- |
0.62 |
| Financial Leverage |
|
-1.01 |
-0.99 |
-0.95 |
0.00 |
-1.00 |
-1.02 |
-0.99 |
-1.01 |
-1.03 |
- |
-1.02 |
| Leverage Ratio |
|
2.13 |
2.19 |
2.18 |
0.00 |
2.20 |
2.23 |
2.23 |
2.15 |
2.18 |
- |
2.27 |
| Compound Leverage Factor |
|
2.13 |
2.19 |
2.18 |
0.00 |
2.20 |
2.23 |
2.23 |
2.15 |
2.18 |
- |
2.27 |
| Debt to Total Capital |
|
39.17% |
38.48% |
36.40% |
0.00% |
35.58% |
36.74% |
38.54% |
36.29% |
35.97% |
- |
38.28% |
| 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 |
|
39.17% |
38.48% |
36.40% |
0.00% |
35.58% |
36.74% |
38.54% |
36.29% |
35.97% |
- |
38.28% |
| 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 |
|
37.77% |
38.32% |
40.33% |
0.00% |
41.23% |
36.61% |
36.78% |
38.46% |
38.87% |
- |
37.60% |
| Common Equity to Total Capital |
|
23.07% |
23.20% |
23.27% |
0.00% |
23.19% |
26.65% |
24.69% |
25.24% |
25.15% |
- |
24.13% |
| Debt to EBITDA |
|
3.58 |
3.77 |
2.71 |
0.00 |
0.00 |
1.74 |
2.05 |
1.77 |
1.87 |
- |
1.84 |
| Net Debt to EBITDA |
|
-5.38 |
-5.94 |
-4.59 |
0.00 |
0.00 |
-3.15 |
-3.33 |
-3.15 |
-3.42 |
- |
-3.04 |
| Long-Term Debt to EBITDA |
|
3.58 |
3.77 |
2.71 |
0.00 |
0.00 |
1.74 |
2.05 |
1.77 |
1.87 |
- |
1.84 |
| Debt to NOPAT |
|
4.10 |
4.50 |
3.27 |
0.00 |
0.00 |
2.10 |
2.52 |
2.17 |
2.33 |
- |
2.33 |
| Net Debt to NOPAT |
|
-6.17 |
-7.08 |
-5.55 |
0.00 |
0.00 |
-3.79 |
-4.08 |
-3.85 |
-4.25 |
- |
-3.85 |
| Long-Term Debt to NOPAT |
|
4.10 |
4.50 |
3.27 |
0.00 |
0.00 |
2.10 |
2.52 |
2.17 |
2.33 |
- |
2.33 |
| Altman Z-Score |
|
3.05 |
3.57 |
3.63 |
0.00 |
0.00 |
4.37 |
3.65 |
4.00 |
4.19 |
- |
3.15 |
| Noncontrolling Interest Sharing Ratio |
|
61.82% |
61.67% |
62.76% |
0.00% |
0.00% |
60.00% |
61.57% |
60.38% |
62.28% |
- |
60.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.68 |
14.83 |
16.85 |
0.00 |
16.41 |
13.40 |
15.49 |
15.71 |
13.83 |
- |
13.57 |
| Quick Ratio |
|
4.68 |
14.83 |
16.85 |
0.00 |
16.41 |
13.40 |
15.49 |
15.71 |
13.83 |
- |
13.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-249 |
190 |
1,567 |
1,763 |
2,459 |
2,580 |
2,043 |
1,794 |
1,280 |
1,433 |
1,344 |
| Operating Cash Flow to CapEx |
|
1,728.02% |
2,859.16% |
5,293.12% |
9,358.33% |
0.00% |
1,357.94% |
3,788.57% |
2,213.18% |
6,676.61% |
- |
2,966.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.19 |
0.23 |
0.00 |
0.00 |
0.32 |
0.30 |
0.30 |
0.30 |
- |
0.32 |
| Accounts Receivable Turnover |
|
3.25 |
1.73 |
3.12 |
0.00 |
0.00 |
2.57 |
2.38 |
2.34 |
2.22 |
- |
2.34 |
| Inventory Turnover |
|
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 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
112.32 |
210.86 |
116.81 |
0.00 |
0.00 |
142.18 |
153.19 |
155.98 |
164.22 |
- |
155.89 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
112.32 |
210.86 |
116.81 |
0.00 |
0.00 |
142.18 |
153.19 |
155.98 |
164.22 |
- |
155.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
472 |
277 |
555 |
0.00 |
-459 |
-957 |
-327 |
-283 |
-595 |
-517 |
-499 |
| Invested Capital Turnover |
|
-72.63 |
31.95 |
10.71 |
0.00 |
0.00 |
-38.91 |
112.65 |
-97.07 |
-25.00 |
- |
-35.78 |
| Increase / (Decrease) in Invested Capital |
|
1,210 |
51 |
-654 |
-850 |
-931 |
-1,234 |
-882 |
-283 |
-136 |
440 |
-172 |
| Enterprise Value (EV) |
|
65,540 |
82,286 |
78,930 |
0.00 |
98,541 |
109,249 |
89,103 |
95,702 |
109,857 |
- |
71,087 |
| Market Capitalization |
|
72,062 |
88,826 |
85,208 |
84,101 |
106,008 |
118,418 |
97,408 |
104,338 |
118,844 |
- |
79,957 |
| Book Value per Share |
|
$10.05 |
$9.59 |
$9.56 |
$0.00 |
$9.73 |
$10.71 |
$10.94 |
$11.45 |
$11.39 |
$11.73 |
$11.28 |
| Tangible Book Value per Share |
|
$7.09 |
$6.65 |
$6.66 |
$0.00 |
$6.86 |
$8.03 |
$8.13 |
$8.65 |
$8.63 |
$9.00 |
$8.57 |
| Total Capital |
|
30,922 |
29,379 |
29,362 |
0.00 |
30,217 |
30,816 |
32,319 |
33,088 |
33,364 |
34,326 |
34,697 |
| Total Debt |
|
12,111 |
11,304 |
10,688 |
0.00 |
10,752 |
11,321 |
12,455 |
12,009 |
12,003 |
12,445 |
13,280 |
| Total Long-Term Debt |
|
12,111 |
11,304 |
10,688 |
0.00 |
10,752 |
11,321 |
12,455 |
12,009 |
12,003 |
12,445 |
13,280 |
| Net Debt |
|
-18,200 |
-17,798 |
-18,120 |
0.00 |
-19,924 |
-20,452 |
-20,192 |
-21,362 |
-21,956 |
-22,398 |
-21,916 |
| Capital Expenditures (CapEx) |
|
63 |
31 |
18 |
12 |
0.00 |
12 |
29 |
40 |
24 |
22 |
33 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,480 |
2,383 |
3,103 |
0.00 |
3,261 |
2,855 |
3,183 |
3,377 |
3,471 |
3,763 |
3,860 |
| Debt-free Net Working Capital (DFNWC) |
|
27,832 |
31,485 |
31,910 |
0.00 |
33,937 |
34,628 |
35,829 |
36,748 |
37,430 |
38,607 |
39,057 |
| Net Working Capital (NWC) |
|
27,832 |
31,485 |
31,910 |
0.00 |
33,937 |
34,628 |
35,829 |
36,748 |
37,430 |
38,607 |
39,057 |
| Net Nonoperating Expense (NNE) |
|
40 |
133 |
-35 |
-35 |
-37 |
18 |
-48 |
-116 |
-93 |
-102 |
-86 |
| Net Nonoperating Obligations (NNO) |
|
-18,338 |
-17,798 |
-18,120 |
0.00 |
-19,924 |
-20,452 |
-20,192 |
-21,362 |
-21,956 |
-22,398 |
-21,916 |
| Total Depreciation and Amortization (D&A) |
|
9.01 |
9.00 |
8.98 |
8.98 |
0.00 |
9.02 |
8.98 |
8.97 |
8.98 |
9.10 |
9.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-25.75% |
29.70% |
32.88% |
0.00% |
0.00% |
21.58% |
24.81% |
24.56% |
26.35% |
- |
26.12% |
| Debt-free Net Working Capital to Revenue |
|
288.96% |
392.44% |
338.13% |
0.00% |
0.00% |
261.74% |
279.23% |
267.31% |
284.15% |
- |
264.28% |
| Net Working Capital to Revenue |
|
288.96% |
392.44% |
338.13% |
0.00% |
0.00% |
261.74% |
279.23% |
267.31% |
284.15% |
- |
264.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.73 |
$0.20 |
$0.58 |
$0.00 |
$1.02 |
$0.90 |
$0.80 |
$0.98 |
$0.80 |
$1.29 |
$0.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
757.96M |
755.20M |
769.19M |
0.00 |
768.23M |
766.49M |
771.80M |
782.39M |
782.63M |
780.02M |
785.33M |
| Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.21 |
$0.58 |
$0.00 |
$1.02 |
$0.91 |
$0.80 |
$0.98 |
$0.80 |
$1.29 |
$0.83 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
758.05M |
755.42M |
769.23M |
0.00 |
768.28M |
766.65M |
772.43M |
782.40M |
782.68M |
780.22M |
786.30M |
| 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 |
|
710.54M |
714.64M |
720.08M |
0.00 |
722.00M |
729.42M |
729.65M |
737.09M |
738.45M |
742.18M |
742.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
961 |
242 |
913 |
913 |
1,528 |
1,347 |
1,161 |
1,510 |
1,144 |
1,873 |
1,172 |
| Normalized NOPAT Margin |
|
37.82% |
18.81% |
32.65% |
32.65% |
41.70% |
43.69% |
35.29% |
40.69% |
37.04% |
- |
32.39% |
| Pre Tax Income Margin |
|
43.97% |
12.07% |
43.22% |
43.22% |
49.41% |
50.65% |
44.16% |
51.61% |
46.84% |
- |
40.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
179.14% |
215.70% |
168.28% |
149.73% |
0.00% |
97.43% |
118.29% |
107.10% |
120.87% |
- |
118.31% |
| Augmented Payout Ratio |
|
191.44% |
232.80% |
182.31% |
166.62% |
0.00% |
109.59% |
130.66% |
114.29% |
126.82% |
- |
122.88% |