| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,437,156.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,437,156.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.01% |
-3.16% |
-1.74% |
-2.27% |
-3.76% |
-0.41% |
-6.33% |
-4.27% |
-5.81% |
-6.76% |
-1.87% |
| EBITDA Growth |
|
652.31% |
-15.55% |
-3.69% |
-368.21% |
-13.92% |
-8.07% |
-39.77% |
178.93% |
-2.67% |
-200.14% |
24.83% |
| EBIT Growth |
|
3,315.13% |
-19.36% |
-5.24% |
-886.83% |
-17.19% |
-9.46% |
-48.40% |
148.19% |
-2.38% |
-248.48% |
34.87% |
| NOPAT Growth |
|
3,615.58% |
-17.89% |
-6.30% |
-596.39% |
54.01% |
1.12% |
-42.26% |
163.97% |
-65.42% |
-226.37% |
32.62% |
| Net Income Growth |
|
512.77% |
-25.12% |
-9.76% |
-1,662.53% |
45.95% |
-0.59% |
-53.01% |
145.13% |
-64.77% |
-333.25% |
37.70% |
| EPS Growth |
|
518.75% |
-24.05% |
-9.86% |
-1,587.50% |
44.78% |
-1.67% |
-53.13% |
145.38% |
-64.95% |
-335.59% |
40.00% |
| Operating Cash Flow Growth |
|
68.18% |
1,105.57% |
66.84% |
65.86% |
-39.44% |
18.12% |
-12.52% |
-28.62% |
-55.10% |
-56.63% |
-4.66% |
| Free Cash Flow Firm Growth |
|
-181.96% |
55.63% |
495.98% |
2,654.92% |
685.19% |
144.64% |
117.42% |
-95.96% |
-24.87% |
1.88% |
-33.80% |
| Invested Capital Growth |
|
3.49% |
-0.67% |
-2.23% |
-5.84% |
-4.51% |
-4.29% |
-8.19% |
1.21% |
-4.89% |
-8.96% |
-5.16% |
| Revenue Q/Q Growth |
|
-2.33% |
10.47% |
-5.46% |
-4.19% |
-3.82% |
14.32% |
-11.08% |
-2.08% |
-5.36% |
13.16% |
-6.42% |
| EBITDA Q/Q Growth |
|
261.30% |
-6.48% |
3.36% |
-176.79% |
215.95% |
-0.12% |
-32.27% |
11.44% |
27.73% |
-203.24% |
177.40% |
| EBIT Q/Q Growth |
|
607.24% |
-8.31% |
4.89% |
-215.68% |
174.43% |
0.25% |
-40.23% |
17.32% |
37.01% |
-253.36% |
147.88% |
| NOPAT Q/Q Growth |
|
387.87% |
-11.81% |
11.48% |
-210.00% |
251.37% |
-42.09% |
-37.93% |
19.97% |
-20.42% |
-311.62% |
158.27% |
| Net Income Q/Q Growth |
|
781.27% |
-10.53% |
7.90% |
-283.68% |
182.32% |
-39.07% |
-49.00% |
76.43% |
-35.74% |
-503.40% |
130.11% |
| EPS Q/Q Growth |
|
737.50% |
-10.45% |
6.67% |
-285.94% |
181.51% |
-39.18% |
-49.15% |
80.00% |
-37.04% |
-508.82% |
130.22% |
| Operating Cash Flow Q/Q Growth |
|
51.88% |
-7.31% |
64.61% |
-28.43% |
-44.54% |
80.79% |
21.91% |
-41.60% |
-65.11% |
74.63% |
168.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,093.42% |
289.76% |
73.51% |
-11.97% |
111.02% |
-20.67% |
50.03% |
-96.80% |
1,869.05% |
7.67% |
-3.66% |
| Invested Capital Q/Q Growth |
|
1.82% |
-0.87% |
-1.44% |
-5.35% |
3.26% |
-0.65% |
-5.45% |
0.25% |
1.00% |
-4.91% |
-1.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.34% |
26.39% |
28.32% |
27.70% |
26.45% |
26.50% |
25.00% |
25.42% |
24.33% |
23.36% |
23.59% |
| EBITDA Margin |
|
20.16% |
17.06% |
18.66% |
-14.95% |
18.03% |
15.75% |
12.00% |
13.65% |
18.43% |
-16.81% |
13.90% |
| Operating Margin |
|
16.84% |
13.98% |
15.50% |
-18.71% |
14.48% |
12.70% |
9.49% |
10.23% |
13.20% |
-20.06% |
10.05% |
| EBIT Margin |
|
16.83% |
13.97% |
15.50% |
-18.71% |
14.48% |
12.70% |
8.54% |
10.23% |
14.81% |
-20.07% |
10.27% |
| Profit (Net Income) Margin |
|
11.02% |
8.92% |
10.18% |
-19.52% |
16.71% |
8.90% |
5.11% |
9.20% |
6.25% |
-22.28% |
7.17% |
| Tax Burden Percent |
|
76.49% |
73.55% |
84.95% |
120.48% |
142.35% |
82.23% |
76.77% |
87.31% |
56.90% |
101.27% |
87.02% |
| Interest Burden Percent |
|
85.57% |
86.83% |
77.34% |
86.59% |
81.05% |
85.28% |
77.94% |
103.06% |
74.17% |
109.62% |
80.22% |
| Effective Tax Rate |
|
23.51% |
26.45% |
26.38% |
0.00% |
-42.35% |
17.77% |
23.23% |
12.69% |
43.10% |
0.00% |
12.98% |
| Return on Invested Capital (ROIC) |
|
8.87% |
6.94% |
7.71% |
-9.13% |
13.89% |
7.08% |
5.03% |
6.40% |
5.09% |
-9.60% |
6.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.27% |
6.46% |
7.29% |
-11.29% |
12.66% |
6.51% |
4.26% |
6.50% |
4.68% |
-12.67% |
5.57% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.55% |
6.62% |
7.10% |
-11.25% |
12.77% |
6.31% |
3.78% |
5.58% |
4.30% |
-11.98% |
4.85% |
| Return on Equity (ROE) |
|
17.42% |
13.56% |
14.81% |
-20.38% |
26.65% |
13.39% |
8.81% |
11.98% |
9.39% |
-21.58% |
11.02% |
| Cash Return on Invested Capital (CROIC) |
|
3.66% |
7.28% |
8.27% |
8.86% |
8.79% |
8.71% |
12.52% |
7.19% |
10.91% |
7.79% |
4.68% |
| Operating Return on Assets (OROA) |
|
9.27% |
7.64% |
8.46% |
-10.51% |
7.93% |
7.02% |
4.70% |
5.68% |
7.99% |
-11.12% |
5.75% |
| Return on Assets (ROA) |
|
6.07% |
4.88% |
5.56% |
-10.96% |
9.15% |
4.92% |
2.81% |
5.11% |
3.37% |
-12.34% |
4.01% |
| Return on Common Equity (ROCE) |
|
17.28% |
13.46% |
14.70% |
-20.22% |
26.55% |
13.33% |
8.78% |
11.93% |
9.39% |
-21.58% |
11.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.16% |
10.94% |
10.39% |
0.00% |
5.69% |
5.60% |
3.75% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
374 |
330 |
346 |
-381 |
576 |
334 |
207 |
248 |
198 |
-418 |
244 |
| NOPAT Margin |
|
12.88% |
10.28% |
11.41% |
-13.10% |
20.61% |
10.44% |
7.29% |
8.93% |
7.51% |
-14.04% |
8.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
0.48% |
0.42% |
2.16% |
1.23% |
0.57% |
0.78% |
-0.10% |
0.41% |
3.07% |
0.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.82% |
- |
- |
- |
1.93% |
1.22% |
1.46% |
1.15% |
-2.66% |
1.57% |
| Cost of Revenue to Revenue |
|
71.66% |
73.61% |
71.68% |
72.30% |
73.55% |
73.50% |
75.00% |
74.58% |
75.67% |
76.64% |
76.41% |
| SG&A Expenses to Revenue |
|
11.50% |
12.41% |
12.77% |
46.84% |
12.08% |
13.90% |
15.62% |
11.21% |
12.75% |
10.91% |
13.54% |
| 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 |
|
11.50% |
12.41% |
12.82% |
46.41% |
11.97% |
13.80% |
15.51% |
13.20% |
12.52% |
43.42% |
13.54% |
| Earnings before Interest and Taxes (EBIT) |
|
489 |
448 |
470 |
-544 |
405 |
406 |
243 |
285 |
390 |
-598 |
286 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
585 |
547 |
566 |
-435 |
504 |
503 |
341 |
380 |
485 |
-501 |
388 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.54 |
1.44 |
1.48 |
1.72 |
1.68 |
1.49 |
1.40 |
1.20 |
1.05 |
1.05 |
1.08 |
| 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) |
|
1.11 |
1.07 |
1.12 |
1.20 |
1.23 |
1.10 |
1.05 |
0.92 |
0.82 |
0.76 |
0.79 |
| Price to Earnings (P/E) |
|
12.63 |
13.19 |
14.21 |
41.69 |
29.63 |
26.57 |
37.41 |
9.28 |
11.04 |
0.00 |
0.00 |
| Dividend Yield |
|
4.68% |
5.00% |
4.88% |
4.62% |
4.57% |
5.11% |
5.43% |
6.25% |
7.12% |
7.88% |
7.58% |
| Earnings Yield |
|
7.92% |
7.58% |
7.04% |
2.40% |
3.37% |
3.76% |
2.67% |
10.78% |
9.06% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.26 |
1.23 |
1.25 |
1.37 |
1.34 |
1.25 |
1.25 |
1.15 |
1.03 |
1.03 |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.87 |
1.81 |
1.83 |
1.90 |
1.95 |
1.80 |
1.74 |
1.61 |
1.48 |
1.43 |
1.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.58 |
11.72 |
11.93 |
18.13 |
19.70 |
18.91 |
21.71 |
10.83 |
9.91 |
22.61 |
20.44 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.28 |
14.69 |
15.04 |
26.54 |
29.91 |
29.23 |
38.09 |
14.00 |
12.80 |
49.44 |
40.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.11 |
18.53 |
20.58 |
46.58 |
31.44 |
28.28 |
30.21 |
13.74 |
17.02 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.49 |
14.22 |
12.17 |
11.37 |
12.65 |
11.23 |
11.15 |
11.05 |
10.99 |
12.67 |
12.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
35.09 |
16.81 |
14.97 |
14.95 |
14.95 |
14.04 |
9.59 |
16.05 |
9.21 |
12.56 |
21.72 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.04 |
1.00 |
0.94 |
0.99 |
1.01 |
0.96 |
0.93 |
0.90 |
0.93 |
0.94 |
0.90 |
| Long-Term Debt to Equity |
|
0.86 |
0.83 |
0.81 |
0.88 |
0.86 |
0.71 |
0.71 |
0.70 |
0.81 |
0.80 |
0.79 |
| Financial Leverage |
|
1.03 |
1.03 |
0.97 |
1.00 |
1.01 |
0.97 |
0.89 |
0.86 |
0.92 |
0.95 |
0.87 |
| Leverage Ratio |
|
2.54 |
2.50 |
2.44 |
2.48 |
2.47 |
2.41 |
2.37 |
2.40 |
2.41 |
2.40 |
2.36 |
| Compound Leverage Factor |
|
2.18 |
2.17 |
1.89 |
2.15 |
2.00 |
2.06 |
1.85 |
2.47 |
1.79 |
2.63 |
1.89 |
| Debt to Total Capital |
|
50.87% |
49.99% |
48.47% |
49.79% |
50.22% |
49.02% |
48.13% |
47.46% |
48.15% |
48.51% |
47.32% |
| Short-Term Debt to Total Capital |
|
8.39% |
8.69% |
6.62% |
5.60% |
7.37% |
12.89% |
11.28% |
10.79% |
6.15% |
7.41% |
5.65% |
| Long-Term Debt to Total Capital |
|
42.49% |
41.30% |
41.85% |
44.20% |
42.85% |
36.13% |
36.85% |
36.67% |
42.00% |
41.10% |
41.67% |
| 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 |
|
0.39% |
0.39% |
0.39% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
48.74% |
49.63% |
51.14% |
49.79% |
49.78% |
50.98% |
51.87% |
52.54% |
51.85% |
51.49% |
52.68% |
| Debt to EBITDA |
|
4.69 |
4.82 |
4.66 |
6.68 |
7.42 |
7.44 |
8.67 |
4.68 |
4.84 |
10.72 |
9.30 |
| Net Debt to EBITDA |
|
4.64 |
4.78 |
4.62 |
6.62 |
7.31 |
7.41 |
8.61 |
4.64 |
4.43 |
10.66 |
9.23 |
| Long-Term Debt to EBITDA |
|
3.92 |
3.98 |
4.03 |
5.93 |
6.33 |
5.48 |
6.64 |
3.61 |
4.22 |
9.08 |
8.19 |
| Debt to NOPAT |
|
7.33 |
7.61 |
8.04 |
17.16 |
11.84 |
11.12 |
12.06 |
5.93 |
8.30 |
-29.09 |
-75.57 |
| Net Debt to NOPAT |
|
7.26 |
7.56 |
7.97 |
17.01 |
11.67 |
11.07 |
11.99 |
5.88 |
7.60 |
-28.91 |
-75.01 |
| Long-Term Debt to NOPAT |
|
6.12 |
6.29 |
6.95 |
15.23 |
10.10 |
8.20 |
9.23 |
4.58 |
7.24 |
-24.65 |
-66.55 |
| Altman Z-Score |
|
1.64 |
1.63 |
1.70 |
1.61 |
1.75 |
1.64 |
1.59 |
1.51 |
1.52 |
1.32 |
1.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.82% |
0.80% |
0.78% |
0.82% |
0.40% |
0.39% |
0.39% |
0.41% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.91 |
0.91 |
0.95 |
0.97 |
0.94 |
0.70 |
0.69 |
0.71 |
1.06 |
0.89 |
0.90 |
| Quick Ratio |
|
0.27 |
0.27 |
0.29 |
0.29 |
0.29 |
0.20 |
0.19 |
0.19 |
0.40 |
0.24 |
0.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-238 |
452 |
750 |
660 |
1,394 |
1,105 |
1,659 |
53 |
1,044 |
1,124 |
1,083 |
| Operating Cash Flow to CapEx |
|
309.27% |
586.45% |
708.59% |
618.52% |
202.41% |
607.00% |
671.20% |
406.71% |
85.78% |
523.88% |
592.86% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.25 |
3.99 |
7.04 |
6.31 |
13.17 |
10.22 |
16.44 |
0.52 |
11.13 |
11.71 |
11.63 |
| Operating Cash Flow to Interest Expense |
|
4.18 |
3.63 |
6.35 |
4.63 |
2.54 |
4.49 |
5.87 |
3.40 |
1.29 |
2.19 |
6.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.83 |
3.01 |
5.46 |
3.88 |
1.28 |
3.75 |
4.99 |
2.56 |
-0.21 |
1.78 |
5.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.55 |
0.55 |
0.56 |
0.55 |
0.55 |
0.55 |
0.56 |
0.54 |
0.55 |
0.56 |
| Accounts Receivable Turnover |
|
13.95 |
12.92 |
12.92 |
13.21 |
12.54 |
13.03 |
13.92 |
14.15 |
13.55 |
13.28 |
14.65 |
| Inventory Turnover |
|
3.85 |
3.84 |
3.96 |
4.06 |
3.77 |
3.89 |
4.21 |
4.27 |
3.82 |
3.87 |
4.35 |
| Fixed Asset Turnover |
|
4.37 |
4.37 |
4.34 |
4.28 |
4.12 |
4.19 |
4.18 |
4.11 |
4.02 |
4.00 |
4.04 |
| Accounts Payable Turnover |
|
5.26 |
5.78 |
5.91 |
5.77 |
5.66 |
5.70 |
6.08 |
5.58 |
5.57 |
5.47 |
5.98 |
| Days Sales Outstanding (DSO) |
|
26.16 |
28.26 |
28.26 |
27.63 |
29.11 |
28.01 |
26.22 |
25.80 |
26.93 |
27.49 |
24.92 |
| Days Inventory Outstanding (DIO) |
|
94.70 |
95.06 |
92.23 |
89.92 |
96.88 |
93.75 |
86.60 |
85.42 |
95.65 |
94.27 |
83.89 |
| Days Payable Outstanding (DPO) |
|
69.36 |
63.11 |
61.80 |
63.21 |
64.51 |
64.06 |
60.01 |
65.37 |
65.57 |
66.68 |
61.08 |
| Cash Conversion Cycle (CCC) |
|
51.51 |
60.20 |
58.69 |
54.34 |
61.49 |
57.71 |
52.82 |
45.85 |
57.02 |
55.08 |
47.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,135 |
17,978 |
17,719 |
16,770 |
17,318 |
17,206 |
16,267 |
16,308 |
16,472 |
15,664 |
15,428 |
| Invested Capital Turnover |
|
0.69 |
0.67 |
0.68 |
0.70 |
0.67 |
0.68 |
0.69 |
0.72 |
0.68 |
0.68 |
0.71 |
| Increase / (Decrease) in Invested Capital |
|
612 |
-122 |
-404 |
-1,041 |
-818 |
-772 |
-1,452 |
195 |
-846 |
-1,542 |
-839 |
| Enterprise Value (EV) |
|
22,905 |
22,073 |
22,197 |
22,910 |
23,291 |
21,513 |
20,406 |
18,693 |
16,968 |
16,078 |
16,113 |
| Market Capitalization |
|
13,654 |
12,995 |
13,528 |
14,476 |
14,648 |
13,087 |
12,310 |
10,693 |
9,387 |
8,500 |
8,835 |
| Book Value per Share |
|
$18.62 |
$18.84 |
$19.15 |
$17.66 |
$18.18 |
$18.44 |
$18.39 |
$18.71 |
$18.67 |
$16.91 |
$17.07 |
| Tangible Book Value per Share |
|
($11.50) |
($11.03) |
($10.68) |
($10.15) |
($10.08) |
($9.81) |
($8.82) |
($8.36) |
($8.37) |
($8.03) |
($7.86) |
| Total Capital |
|
18,229 |
18,144 |
17,903 |
16,953 |
17,468 |
17,264 |
16,924 |
17,000 |
17,196 |
15,715 |
15,497 |
| Total Debt |
|
9,274 |
9,070 |
8,677 |
8,441 |
8,772 |
8,464 |
8,145 |
8,068 |
8,280 |
7,624 |
7,332 |
| Total Long-Term Debt |
|
7,745 |
7,493 |
7,492 |
7,493 |
7,486 |
6,238 |
6,237 |
6,234 |
7,223 |
6,459 |
6,457 |
| Net Debt |
|
9,180 |
9,008 |
8,599 |
8,364 |
8,644 |
8,426 |
8,096 |
8,000 |
7,582 |
7,577 |
7,277 |
| Capital Expenditures (CapEx) |
|
143 |
70 |
96 |
78 |
133 |
80 |
88 |
85 |
141 |
40 |
95 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,069 |
1,151 |
922 |
779 |
927 |
834 |
521 |
520 |
570 |
725 |
503 |
| Debt-free Net Working Capital (DFNWC) |
|
1,162 |
1,212 |
1,000 |
856 |
1,056 |
872 |
570 |
588 |
1,268 |
772 |
558 |
| Net Working Capital (NWC) |
|
-367 |
-364 |
-185 |
-92 |
-231 |
-1,354 |
-1,338 |
-1,246 |
211 |
-393 |
-317 |
| Net Nonoperating Expense (NNE) |
|
54 |
44 |
37 |
187 |
109 |
49 |
62 |
-7.60 |
33 |
245 |
44 |
| Net Nonoperating Obligations (NNO) |
|
9,180 |
8,903 |
8,493 |
8,259 |
8,622 |
8,405 |
7,488 |
7,375 |
7,556 |
7,573 |
7,264 |
| Total Depreciation and Amortization (D&A) |
|
97 |
99 |
96 |
109 |
99 |
98 |
98 |
95 |
95 |
97 |
101 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.70% |
9.45% |
7.61% |
6.46% |
7.77% |
6.99% |
4.44% |
4.47% |
4.97% |
6.45% |
4.50% |
| Debt-free Net Working Capital to Revenue |
|
9.46% |
9.96% |
8.26% |
7.11% |
8.84% |
7.31% |
4.86% |
5.06% |
11.07% |
6.87% |
4.99% |
| Net Working Capital to Revenue |
|
-2.99% |
-2.99% |
-1.53% |
-0.77% |
-1.93% |
-11.35% |
-11.40% |
-10.73% |
1.84% |
-3.50% |
-2.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.67 |
$0.60 |
$0.64 |
($1.18) |
$0.97 |
$0.60 |
$0.30 |
$0.54 |
$0.34 |
($1.39) |
$0.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
477.97M |
478.01M |
478.06M |
478.21M |
477.27M |
477.32M |
477.36M |
477.44M |
478.35M |
478.37M |
478.44M |
| Adjusted Diluted Earnings per Share |
|
$0.67 |
$0.60 |
$0.64 |
($1.19) |
$0.97 |
$0.59 |
$0.30 |
$0.54 |
$0.34 |
($1.39) |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
477.97M |
478.01M |
478.06M |
478.21M |
477.27M |
477.32M |
477.36M |
477.44M |
478.35M |
478.37M |
478.44M |
| 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 |
|
477.97M |
478.01M |
478.06M |
478.21M |
477.27M |
477.32M |
477.36M |
477.44M |
478.35M |
478.37M |
478.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
374 |
330 |
346 |
-381 |
283 |
334 |
207 |
248 |
198 |
259 |
244 |
| Normalized NOPAT Margin |
|
12.88% |
10.28% |
11.41% |
-13.10% |
10.14% |
10.44% |
7.29% |
8.93% |
7.51% |
8.71% |
8.74% |
| Pre Tax Income Margin |
|
14.40% |
12.13% |
11.99% |
-16.20% |
11.74% |
10.83% |
6.65% |
10.54% |
10.98% |
-22.00% |
8.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.61 |
3.96 |
4.41 |
-5.19 |
3.83 |
3.75 |
2.40 |
2.79 |
4.16 |
-6.23 |
3.07 |
| NOPAT to Interest Expense |
|
3.53 |
2.91 |
3.25 |
-3.64 |
5.45 |
3.08 |
2.05 |
2.44 |
2.11 |
-4.36 |
2.62 |
| EBIT Less CapEx to Interest Expense |
|
3.26 |
3.34 |
3.52 |
-5.94 |
2.57 |
3.01 |
1.53 |
1.96 |
2.66 |
-6.65 |
2.05 |
| NOPAT Less CapEx to Interest Expense |
|
2.18 |
2.29 |
2.35 |
-4.38 |
4.19 |
2.34 |
1.18 |
1.61 |
0.61 |
-4.78 |
1.60 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
58.41% |
64.99% |
68.27% |
189.62% |
135.27% |
135.84% |
203.31% |
58.07% |
78.70% |
-682.55% |
-1,545.50% |
| Augmented Payout Ratio |
|
67.67% |
64.99% |
68.27% |
189.62% |
148.21% |
148.82% |
222.75% |
63.62% |
80.46% |
-698.16% |
-1,580.83% |