| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,437,156.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
478,437,156.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-4.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.09% |
-9.66% |
1.42% |
20.16% |
15.89% |
1.18% |
3.14% |
6.42% |
-1.84% |
-3.64% |
-2.85% |
| EBITDA Growth |
|
-42.95% |
74.65% |
8.17% |
19.93% |
19.27% |
20.18% |
-19.37% |
-17.85% |
-13.98% |
41.73% |
-167.96% |
| EBIT Growth |
|
-55.67% |
128.62% |
11.73% |
17.53% |
19.95% |
25.65% |
-22.80% |
-22.20% |
-21.50% |
63.54% |
-216.55% |
| NOPAT Growth |
|
-60.04% |
143.96% |
34.76% |
13.53% |
33.31% |
36.77% |
-32.56% |
-21.79% |
-40.95% |
179.92% |
-183.80% |
| Net Income Growth |
|
-176.54% |
197.31% |
25.28% |
-16.43% |
24.09% |
54.54% |
-31.72% |
-23.08% |
-49.11% |
231.46% |
-266.26% |
| EPS Growth |
|
-176.54% |
193.59% |
35.62% |
-23.23% |
13.16% |
54.65% |
-30.83% |
-22.83% |
-49.30% |
233.33% |
-266.67% |
| Operating Cash Flow Growth |
|
-16.31% |
-7.07% |
-18.46% |
17.95% |
63.71% |
-20.32% |
-19.81% |
-15.45% |
102.49% |
-16.06% |
-17.13% |
| Free Cash Flow Firm Growth |
|
-71.55% |
-68.13% |
-64.40% |
-5,032.99% |
118.15% |
-31.29% |
-38.48% |
6.67% |
96.47% |
-46.68% |
50.23% |
| Invested Capital Growth |
|
-18.19% |
0.35% |
8.58% |
144.24% |
-3.27% |
2.29% |
1.91% |
0.30% |
-5.84% |
1.21% |
-17.82% |
| Revenue Q/Q Growth |
|
14.30% |
7.57% |
1.33% |
7.28% |
6.50% |
-4.67% |
1.50% |
0.52% |
-0.56% |
-1.06% |
0.90% |
| EBITDA Q/Q Growth |
|
-20.15% |
43.25% |
11.52% |
16.71% |
2.26% |
-3.14% |
-3.78% |
-7.89% |
-32.06% |
83.58% |
-251.00% |
| EBIT Q/Q Growth |
|
-37.18% |
63.69% |
15.40% |
17.94% |
3.17% |
-3.86% |
-4.20% |
-10.49% |
-41.52% |
149.23% |
-497.34% |
| NOPAT Q/Q Growth |
|
-39.93% |
136.61% |
-6.40% |
18.36% |
9.76% |
7.31% |
-12.83% |
-2.80% |
-54.41% |
101.41% |
-1,074.84% |
| Net Income Q/Q Growth |
|
-15.75% |
5.02% |
-9.13% |
8.81% |
9.94% |
9.11% |
-14.63% |
-15.09% |
-63.45% |
249.98% |
-4,325.40% |
| EPS Q/Q Growth |
|
-15.75% |
2.82% |
-12.39% |
18.75% |
9.55% |
9.47% |
-14.42% |
-14.97% |
-63.82% |
258.21% |
-4,344.44% |
| Operating Cash Flow Q/Q Growth |
|
-16.20% |
-14.40% |
-18.16% |
29.64% |
44.44% |
-26.82% |
2.31% |
-11.76% |
10.55% |
-7.57% |
12.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-61.56% |
-77.11% |
-18.76% |
6.61% |
24.69% |
-32.85% |
-10.67% |
27.18% |
3.36% |
-45.23% |
137.80% |
| Invested Capital Q/Q Growth |
|
-24.16% |
0.72% |
0.56% |
-2.76% |
-4.17% |
-0.29% |
-0.68% |
-1.72% |
-5.35% |
0.25% |
-13.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.04% |
29.95% |
29.62% |
27.81% |
27.77% |
28.42% |
24.61% |
26.59% |
27.66% |
25.86% |
23.92% |
| EBITDA Margin |
|
7.88% |
15.24% |
16.26% |
16.23% |
16.70% |
19.83% |
15.51% |
11.97% |
10.49% |
14.86% |
-10.55% |
| Operating Margin |
|
4.67% |
11.11% |
12.01% |
12.37% |
13.18% |
16.37% |
12.25% |
8.96% |
7.16% |
11.75% |
-14.43% |
| EBIT Margin |
|
4.67% |
11.82% |
13.02% |
12.73% |
13.18% |
16.37% |
12.25% |
8.96% |
7.16% |
11.50% |
-14.06% |
| Profit (Net Income) Margin |
|
-7.69% |
8.28% |
10.23% |
7.11% |
7.62% |
11.63% |
7.70% |
5.56% |
2.89% |
9.92% |
-16.99% |
| Tax Burden Percent |
|
-612.04% |
88.83% |
92.80% |
82.40% |
86.79% |
92.24% |
75.35% |
75.75% |
56.98% |
99.68% |
105.03% |
| Interest Burden Percent |
|
26.89% |
78.86% |
84.64% |
67.78% |
66.57% |
77.04% |
83.40% |
82.03% |
70.70% |
86.60% |
115.02% |
| Effective Tax Rate |
|
42.65% |
34.91% |
19.96% |
26.58% |
20.75% |
13.74% |
24.65% |
24.25% |
43.02% |
0.32% |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.16% |
8.54% |
11.02% |
6.98% |
6.67% |
9.17% |
6.05% |
4.68% |
2.84% |
8.39% |
-7.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-25.34% |
11.58% |
12.64% |
4.22% |
3.41% |
6.05% |
4.06% |
3.01% |
1.17% |
5.62% |
-18.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-19.00% |
7.92% |
9.71% |
5.11% |
4.26% |
6.53% |
4.10% |
3.05% |
1.17% |
4.82% |
-17.39% |
| Return on Equity (ROE) |
|
-15.85% |
16.46% |
20.72% |
12.09% |
10.92% |
15.69% |
10.15% |
7.73% |
4.02% |
13.21% |
-25.06% |
| Cash Return on Invested Capital (CROIC) |
|
23.17% |
8.19% |
2.79% |
-76.82% |
9.99% |
6.90% |
4.16% |
4.39% |
8.86% |
7.19% |
11.88% |
| Operating Return on Assets (OROA) |
|
2.62% |
7.88% |
10.09% |
7.45% |
6.55% |
8.23% |
6.33% |
4.94% |
4.02% |
6.39% |
-8.30% |
| Return on Assets (ROA) |
|
-4.32% |
5.52% |
7.93% |
4.16% |
3.78% |
5.85% |
3.98% |
3.07% |
1.62% |
5.51% |
-10.03% |
| Return on Common Equity (ROCE) |
|
-15.53% |
16.11% |
20.28% |
11.92% |
10.81% |
15.54% |
10.07% |
7.67% |
3.98% |
13.16% |
-25.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-17.93% |
16.24% |
22.08% |
9.19% |
10.69% |
15.21% |
10.11% |
7.82% |
4.12% |
12.90% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
232 |
566 |
763 |
866 |
1,155 |
1,579 |
1,065 |
833 |
492 |
1,360 |
-1,140 |
| NOPAT Margin |
|
2.68% |
7.23% |
9.61% |
9.08% |
10.44% |
14.12% |
9.23% |
6.78% |
4.08% |
11.71% |
-10.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
28.50% |
-3.04% |
-1.63% |
2.76% |
3.25% |
3.11% |
2.00% |
1.67% |
1.67% |
2.77% |
10.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.00% |
-8.37% |
| Cost of Revenue to Revenue |
|
71.96% |
70.05% |
70.38% |
72.19% |
72.23% |
71.58% |
75.39% |
73.41% |
72.34% |
74.14% |
76.08% |
| SG&A Expenses to Revenue |
|
23.37% |
18.83% |
17.62% |
15.45% |
14.68% |
12.54% |
12.94% |
17.83% |
20.58% |
13.24% |
12.76% |
| 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 |
|
23.37% |
18.83% |
17.62% |
15.45% |
14.59% |
12.06% |
12.36% |
17.64% |
20.50% |
13.64% |
38.73% |
| Earnings before Interest and Taxes (EBIT) |
|
405 |
925 |
1,034 |
1,215 |
1,457 |
1,831 |
1,413 |
1,100 |
863 |
1,335 |
-1,586 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
683 |
1,193 |
1,291 |
1,548 |
1,846 |
2,218 |
1,789 |
1,469 |
1,264 |
1,725 |
-1,190 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.20 |
3.35 |
3.30 |
1.61 |
1.88 |
1.92 |
1.67 |
1.82 |
1.72 |
1.20 |
1.00 |
| 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) |
|
1.80 |
1.71 |
1.53 |
1.25 |
1.34 |
1.47 |
1.27 |
1.29 |
1.20 |
0.92 |
0.56 |
| Price to Earnings (P/E) |
|
0.00 |
20.91 |
15.01 |
17.52 |
17.59 |
12.63 |
16.48 |
23.20 |
41.69 |
9.28 |
0.00 |
| Dividend Yield |
|
2.80% |
2.51% |
2.76% |
3.48% |
2.80% |
3.04% |
4.10% |
3.97% |
4.62% |
6.25% |
10.54% |
| Earnings Yield |
|
0.00% |
4.78% |
6.66% |
5.71% |
5.69% |
7.92% |
6.07% |
4.31% |
2.40% |
10.78% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.07 |
2.44 |
2.21 |
1.27 |
1.41 |
1.46 |
1.33 |
1.41 |
1.37 |
1.15 |
1.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.35 |
2.07 |
2.00 |
2.35 |
2.18 |
2.27 |
2.05 |
2.04 |
1.90 |
1.61 |
1.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
29.75 |
13.58 |
12.32 |
14.47 |
13.03 |
11.46 |
13.20 |
17.06 |
18.13 |
10.83 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
50.22 |
17.51 |
15.39 |
18.44 |
16.50 |
13.88 |
16.71 |
22.80 |
26.54 |
14.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
87.56 |
28.61 |
20.85 |
25.87 |
20.82 |
16.09 |
22.17 |
30.10 |
46.58 |
13.74 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.14 |
13.84 |
16.67 |
19.90 |
13.05 |
17.31 |
20.05 |
25.18 |
11.37 |
11.05 |
9.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.93 |
29.84 |
82.29 |
0.00 |
13.90 |
21.38 |
32.28 |
32.13 |
14.95 |
16.05 |
7.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.44 |
0.73 |
1.02 |
1.43 |
1.23 |
1.04 |
1.01 |
1.05 |
0.99 |
0.90 |
1.14 |
| Long-Term Debt to Equity |
|
1.29 |
0.68 |
0.86 |
1.43 |
1.12 |
0.96 |
0.91 |
0.80 |
0.88 |
0.70 |
1.02 |
| Financial Leverage |
|
0.75 |
0.68 |
0.77 |
1.21 |
1.25 |
1.08 |
1.01 |
1.01 |
1.00 |
0.86 |
0.94 |
| Leverage Ratio |
|
3.67 |
2.98 |
2.61 |
2.91 |
2.89 |
2.68 |
2.55 |
2.52 |
2.48 |
2.40 |
2.50 |
| Compound Leverage Factor |
|
0.99 |
2.35 |
2.21 |
1.97 |
1.92 |
2.07 |
2.13 |
2.07 |
1.75 |
2.08 |
2.87 |
| Debt to Total Capital |
|
58.97% |
42.36% |
50.39% |
58.86% |
55.08% |
51.06% |
50.33% |
51.18% |
49.79% |
47.46% |
53.34% |
| Short-Term Debt to Total Capital |
|
6.20% |
3.21% |
7.72% |
0.12% |
4.78% |
4.14% |
5.00% |
11.93% |
5.60% |
10.79% |
5.96% |
| Long-Term Debt to Total Capital |
|
52.77% |
39.15% |
42.67% |
58.74% |
50.29% |
46.92% |
45.33% |
39.25% |
44.20% |
36.67% |
47.38% |
| 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 |
|
0.88% |
1.23% |
1.06% |
0.44% |
0.42% |
0.45% |
0.42% |
0.39% |
0.42% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
40.15% |
56.41% |
48.55% |
40.71% |
44.50% |
48.49% |
49.25% |
48.43% |
49.79% |
52.54% |
46.66% |
| Debt to EBITDA |
|
7.99 |
2.51 |
2.96 |
6.90 |
5.28 |
4.06 |
5.02 |
6.28 |
6.68 |
4.68 |
-6.11 |
| Net Debt to EBITDA |
|
6.82 |
2.30 |
2.86 |
6.75 |
4.98 |
4.02 |
4.97 |
6.22 |
6.62 |
4.64 |
-5.92 |
| Long-Term Debt to EBITDA |
|
7.15 |
2.32 |
2.50 |
6.88 |
4.82 |
3.73 |
4.52 |
4.82 |
5.93 |
3.61 |
-5.42 |
| Debt to NOPAT |
|
23.51 |
5.29 |
5.00 |
12.33 |
8.44 |
5.70 |
8.43 |
11.09 |
17.16 |
5.93 |
-6.38 |
| Net Debt to NOPAT |
|
20.07 |
4.85 |
4.83 |
12.05 |
7.96 |
5.65 |
8.35 |
10.97 |
17.01 |
5.88 |
-6.19 |
| Long-Term Debt to NOPAT |
|
21.04 |
4.89 |
4.24 |
12.30 |
7.71 |
5.24 |
7.59 |
8.50 |
15.23 |
4.58 |
-5.66 |
| Altman Z-Score |
|
2.15 |
3.03 |
2.78 |
1.44 |
1.65 |
1.86 |
1.75 |
1.80 |
1.83 |
1.68 |
1.02 |
| Noncontrolling Interest Sharing Ratio |
|
1.97% |
2.14% |
2.14% |
1.42% |
1.00% |
0.93% |
0.88% |
0.82% |
0.82% |
0.41% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.41 |
1.17 |
0.83 |
1.28 |
0.88 |
0.82 |
0.86 |
0.76 |
0.97 |
0.71 |
0.90 |
| Quick Ratio |
|
0.57 |
0.47 |
0.30 |
0.49 |
0.43 |
0.26 |
0.27 |
0.24 |
0.29 |
0.19 |
0.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,704 |
543 |
193 |
-9,534 |
1,730 |
1,189 |
731 |
780 |
1,533 |
1,165 |
1,764 |
| Operating Cash Flow to CapEx |
|
520.76% |
511.23% |
391.71% |
340.44% |
518.31% |
291.35% |
265.04% |
277.27% |
520.42% |
438.43% |
364.66% |
| Free Cash Flow to Firm to Interest Expense |
|
5.76 |
2.78 |
1.22 |
-24.36 |
3.55 |
2.83 |
1.93 |
1.90 |
3.56 |
2.80 |
4.61 |
| Operating Cash Flow to Interest Expense |
|
4.26 |
5.99 |
6.01 |
2.88 |
3.78 |
3.49 |
3.10 |
2.43 |
4.68 |
4.06 |
3.66 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.44 |
4.81 |
4.48 |
2.03 |
3.05 |
2.29 |
1.93 |
1.55 |
3.78 |
3.13 |
2.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.56 |
0.67 |
0.78 |
0.59 |
0.50 |
0.50 |
0.52 |
0.55 |
0.56 |
0.56 |
0.59 |
| Accounts Receivable Turnover |
|
12.47 |
12.90 |
14.02 |
13.75 |
13.17 |
13.52 |
13.89 |
13.49 |
13.21 |
14.15 |
15.80 |
| Inventory Turnover |
|
4.64 |
5.56 |
5.83 |
5.43 |
5.48 |
5.21 |
4.73 |
4.31 |
4.06 |
4.27 |
4.34 |
| Fixed Asset Turnover |
|
3.99 |
4.70 |
4.93 |
4.87 |
4.71 |
4.53 |
4.35 |
4.49 |
4.28 |
4.11 |
3.97 |
| Accounts Payable Turnover |
|
6.98 |
7.41 |
6.66 |
6.38 |
5.79 |
5.06 |
4.94 |
5.32 |
5.77 |
5.58 |
5.53 |
| Days Sales Outstanding (DSO) |
|
29.26 |
28.30 |
26.04 |
26.55 |
27.72 |
27.00 |
26.28 |
27.06 |
27.63 |
25.80 |
23.10 |
| Days Inventory Outstanding (DIO) |
|
78.64 |
65.64 |
62.61 |
67.26 |
66.60 |
70.09 |
77.15 |
84.62 |
89.92 |
85.42 |
84.07 |
| Days Payable Outstanding (DPO) |
|
52.30 |
49.25 |
54.83 |
57.18 |
63.06 |
72.11 |
73.87 |
68.65 |
63.21 |
65.37 |
65.99 |
| Cash Conversion Cycle (CCC) |
|
55.60 |
44.68 |
33.82 |
36.63 |
31.25 |
24.98 |
29.55 |
43.03 |
54.34 |
45.85 |
41.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,617 |
6,641 |
7,210 |
17,610 |
17,035 |
17,425 |
17,759 |
17,811 |
16,770 |
16,308 |
13,395 |
| Invested Capital Turnover |
|
1.18 |
1.18 |
1.15 |
0.77 |
0.64 |
0.65 |
0.66 |
0.69 |
0.70 |
0.72 |
0.76 |
| Increase / (Decrease) in Invested Capital |
|
-1,472 |
23 |
570 |
10,400 |
-576 |
390 |
334 |
53 |
-1,041 |
195 |
-2,904 |
| Enterprise Value (EV) |
|
20,319 |
16,199 |
15,904 |
22,402 |
24,043 |
25,413 |
23,610 |
25,068 |
22,910 |
18,693 |
13,404 |
| Market Capitalization |
|
15,581 |
13,367 |
12,135 |
11,882 |
14,775 |
16,407 |
14,639 |
15,857 |
14,476 |
10,693 |
6,354 |
| Book Value per Share |
|
$8.51 |
$9.38 |
$9.34 |
$15.20 |
$16.17 |
$17.82 |
$18.31 |
$18.32 |
$17.66 |
$18.71 |
$13.29 |
| Tangible Book Value per Share |
|
($4.19) |
($3.59) |
($5.32) |
($17.68) |
($15.99) |
($14.40) |
($13.34) |
($11.67) |
($10.15) |
($8.36) |
($7.51) |
| Total Capital |
|
9,250 |
7,074 |
7,572 |
18,141 |
17,698 |
17,637 |
17,842 |
18,041 |
16,953 |
17,000 |
13,626 |
| Total Debt |
|
5,455 |
2,996 |
3,816 |
10,677 |
9,747 |
9,006 |
8,980 |
9,234 |
8,441 |
8,068 |
7,268 |
| Total Long-Term Debt |
|
4,881 |
2,769 |
3,232 |
10,656 |
8,901 |
8,275 |
8,088 |
7,081 |
7,493 |
6,234 |
6,456 |
| Net Debt |
|
4,657 |
2,745 |
3,688 |
10,441 |
9,194 |
8,927 |
8,897 |
9,140 |
8,364 |
8,000 |
7,050 |
| Capital Expenditures (CapEx) |
|
242 |
229 |
244 |
331 |
356 |
504 |
444 |
359 |
387 |
386 |
385 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
820 |
269 |
59 |
376 |
-108 |
47 |
323 |
1,003 |
779 |
520 |
289 |
| Debt-free Net Working Capital (DFNWC) |
|
1,618 |
520 |
187 |
613 |
445 |
126 |
407 |
1,097 |
856 |
588 |
507 |
| Net Working Capital (NWC) |
|
1,044 |
293 |
-397 |
591 |
-402 |
-604 |
-485 |
-1,056 |
-92 |
-1,246 |
-306 |
| Net Nonoperating Expense (NNE) |
|
898 |
-82 |
-49 |
188 |
313 |
278 |
177 |
150 |
144 |
208 |
776 |
| Net Nonoperating Obligations (NNO) |
|
2,823 |
2,563 |
3,454 |
10,147 |
9,084 |
8,794 |
8,897 |
9,004 |
8,259 |
7,375 |
7,037 |
| Total Depreciation and Amortization (D&A) |
|
279 |
268 |
257 |
333 |
389 |
388 |
375 |
370 |
401 |
390 |
396 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.46% |
3.43% |
0.74% |
3.94% |
-0.98% |
0.42% |
2.80% |
8.17% |
6.46% |
4.47% |
2.56% |
| Debt-free Net Working Capital to Revenue |
|
18.67% |
6.64% |
2.36% |
6.42% |
4.03% |
1.13% |
3.52% |
8.93% |
7.11% |
5.06% |
4.49% |
| Net Working Capital to Revenue |
|
12.05% |
3.74% |
-5.00% |
6.20% |
-3.63% |
-5.40% |
-4.21% |
-8.60% |
-0.77% |
-10.73% |
-2.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.22) |
$1.48 |
$2.00 |
$1.53 |
$1.72 |
$2.67 |
$1.85 |
$1.43 |
$0.73 |
$2.41 |
($4.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
564.81M |
416.60M |
390.89M |
486.13M |
487.24M |
480.33M |
480.09M |
477.06M |
478.21M |
477.44M |
478.57M |
| Adjusted Diluted Earnings per Share |
|
($1.21) |
$1.46 |
$1.98 |
$1.52 |
$1.72 |
$2.66 |
$1.84 |
$1.42 |
$0.72 |
$2.40 |
($4.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
564.81M |
416.60M |
390.89M |
486.13M |
487.24M |
480.33M |
480.09M |
477.06M |
478.21M |
477.44M |
478.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
564.81M |
416.60M |
390.89M |
486.13M |
487.24M |
480.33M |
480.09M |
477.06M |
478.21M |
477.44M |
478.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
232 |
566 |
763 |
866 |
1,147 |
1,579 |
1,065 |
833 |
492 |
1,432 |
911 |
| Normalized NOPAT Margin |
|
2.68% |
7.23% |
9.61% |
9.08% |
10.37% |
14.12% |
9.23% |
6.78% |
4.08% |
12.33% |
8.07% |
| Pre Tax Income Margin |
|
1.26% |
9.32% |
11.02% |
8.63% |
8.77% |
12.61% |
10.22% |
7.35% |
5.06% |
9.96% |
-16.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.37 |
4.73 |
6.51 |
3.10 |
2.99 |
4.35 |
3.72 |
2.68 |
2.00 |
3.20 |
-4.15 |
| NOPAT to Interest Expense |
|
0.78 |
2.90 |
4.81 |
2.21 |
2.37 |
3.76 |
2.80 |
2.03 |
1.14 |
3.26 |
-2.98 |
| EBIT Less CapEx to Interest Expense |
|
0.55 |
3.56 |
4.98 |
2.26 |
2.26 |
3.16 |
2.55 |
1.81 |
1.11 |
2.28 |
-5.15 |
| NOPAT Less CapEx to Interest Expense |
|
-0.03 |
1.72 |
3.27 |
1.37 |
1.64 |
2.56 |
1.63 |
1.16 |
0.24 |
2.34 |
-3.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-64.95% |
64.04% |
42.17% |
52.51% |
49.13% |
36.48% |
65.50% |
91.31% |
189.62% |
58.07% |
-34.95% |
| Augmented Payout Ratio |
|
-64.95% |
218.36% |
161.32% |
52.51% |
49.13% |
59.40% |
71.13% |
113.26% |
189.62% |
63.62% |
-35.75% |