Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.57% |
18.55% |
6.94% |
5.26% |
6.38% |
5.08% |
6.24% |
11.61% |
13.04% |
10.66% |
-1.87% |
EBITDA Growth |
|
9.58% |
18.17% |
-8.17% |
-60.06% |
168.28% |
-204.56% |
140.89% |
-95.16% |
2,184.13% |
36.34% |
58.31% |
EBIT Growth |
|
12.27% |
13.19% |
-13.41% |
-95.15% |
1,885.44% |
-300.34% |
112.67% |
-221.19% |
218.76% |
67.60% |
84.98% |
NOPAT Growth |
|
9.21% |
16.11% |
-7.78% |
-93.81% |
1,720.73% |
-278.63% |
131.18% |
-147.51% |
188.36% |
135.15% |
92.44% |
Net Income Growth |
|
4.20% |
17.78% |
-9.57% |
-79.98% |
427.03% |
-370.55% |
116.57% |
-253.10% |
135.33% |
157.70% |
83.94% |
EPS Growth |
|
7.10% |
19.34% |
-6.71% |
-79.90% |
459.26% |
-378.37% |
116.49% |
-262.02% |
137.39% |
173.81% |
86.96% |
Operating Cash Flow Growth |
|
0.63% |
16.97% |
-60.15% |
133.78% |
-1.66% |
-27.99% |
23.93% |
30.71% |
-10.43% |
32.28% |
-36.28% |
Free Cash Flow Firm Growth |
|
4.16% |
-169.86% |
169.98% |
-366.86% |
214.64% |
23.94% |
-2.94% |
7.45% |
-18.29% |
-35.02% |
-305.84% |
Invested Capital Growth |
|
-5.01% |
38.40% |
5.99% |
22.14% |
-7.42% |
-51.01% |
-37.58% |
-102.99% |
-2,150.00% |
-35.80% |
160.82% |
Revenue Q/Q Growth |
|
4.76% |
3.26% |
1.23% |
1.77% |
1.40% |
-0.43% |
3.77% |
2.53% |
3.20% |
2.85% |
0.13% |
EBITDA Q/Q Growth |
|
6.90% |
4.14% |
-5.42% |
-56.76% |
85.22% |
-0.89% |
-10.88% |
-75.10% |
12.51% |
14.60% |
2.68% |
EBIT Q/Q Growth |
|
8.45% |
2.59% |
-7.77% |
-93.77% |
223.58% |
-0.29% |
-18.01% |
-42.95% |
27.91% |
23.72% |
2.57% |
NOPAT Q/Q Growth |
|
4.52% |
3.30% |
-2.58% |
-95.80% |
15,504.10% |
-0.94% |
36.15% |
-29.15% |
-37.10% |
35.39% |
2.19% |
Net Income Q/Q Growth |
|
5.29% |
2.88% |
-4.22% |
-84.79% |
27,200.00% |
11.14% |
-46.97% |
1.78% |
-28.04% |
37.14% |
0.64% |
EPS Q/Q Growth |
|
6.16% |
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 |
|
6.37% |
-7.10% |
7.54% |
-5.79% |
-1.73% |
-11.95% |
21.21% |
299.37% |
-43.41% |
47.65% |
-18.80% |
Free Cash Flow Firm Q/Q Growth |
|
14.14% |
-7.53% |
117.67% |
-12.63% |
-17.33% |
9.42% |
10.96% |
190.85% |
-41.79% |
454.54% |
-91.57% |
Invested Capital Q/Q Growth |
|
-0.79% |
0.78% |
-3.80% |
-14.55% |
-0.37% |
-5.59% |
-10.16% |
-104.21% |
-64.86% |
-189.98% |
-16.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
5.57% |
5.38% |
5.03% |
5.25% |
4.70% |
4.49% |
4.17% |
3.58% |
3.35% |
3.27% |
3.67% |
EBITDA Margin |
|
2.55% |
2.55% |
2.19% |
0.83% |
2.09% |
-2.08% |
0.80% |
0.03% |
0.70% |
0.87% |
1.40% |
Operating Margin |
|
2.11% |
2.02% |
1.63% |
0.09% |
1.42% |
-2.68% |
0.29% |
-0.33% |
0.37% |
0.55% |
1.02% |
EBIT Margin |
|
2.11% |
2.02% |
1.63% |
0.08% |
1.41% |
-2.68% |
0.32% |
-0.35% |
0.36% |
0.55% |
1.04% |
Profit (Net Income) Margin |
|
1.19% |
1.18% |
1.00% |
0.19% |
0.94% |
-2.42% |
0.38% |
-0.52% |
0.16% |
0.38% |
0.70% |
Tax Burden Percent |
|
61.77% |
62.87% |
67.26% |
-113.60% |
77.96% |
97.91% |
189.47% |
119.52% |
49.92% |
71.02% |
74.68% |
Interest Burden Percent |
|
90.73% |
92.75% |
90.54% |
-221.36% |
85.62% |
92.07% |
62.24% |
124.64% |
88.76% |
95.93% |
90.72% |
Effective Tax Rate |
|
38.38% |
37.13% |
32.74% |
0.00% |
22.04% |
0.00% |
-89.47% |
0.00% |
50.08% |
28.98% |
25.32% |
Return on Invested Capital (ROIC) |
|
18.19% |
18.19% |
14.02% |
0.76% |
13.05% |
-32.55% |
19.00% |
-24.21% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.44% |
12.52% |
10.09% |
4.10% |
9.11% |
-49.90% |
9.31% |
-66.50% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.01% |
3.92% |
4.96% |
3.22% |
8.96% |
-58.39% |
15.13% |
-148.03% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
19.20% |
22.11% |
18.98% |
3.98% |
22.01% |
-90.94% |
34.13% |
-172.24% |
-18.07% |
-27.65% |
-53.68% |
Cash Return on Invested Capital (CROIC) |
|
23.33% |
-14.03% |
8.21% |
-19.17% |
20.76% |
35.92% |
65.27% |
0.00% |
0.00% |
0.00% |
-179.77% |
Operating Return on Assets (OROA) |
|
7.72% |
7.64% |
5.73% |
0.26% |
5.05% |
-10.03% |
1.22% |
-1.42% |
1.71% |
2.83% |
4.71% |
Return on Assets (ROA) |
|
4.33% |
4.45% |
3.49% |
0.65% |
3.37% |
-9.04% |
1.44% |
-2.12% |
0.76% |
1.93% |
3.19% |
Return on Common Equity (ROCE) |
|
19.20% |
21.88% |
18.60% |
3.93% |
21.99% |
-90.88% |
34.08% |
-171.29% |
-18.09% |
-27.66% |
-55.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.42% |
21.83% |
19.01% |
4.27% |
21.57% |
-206.43% |
34.17% |
132.16% |
-11.19% |
-26.55% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,332 |
1,546 |
1,426 |
88 |
1,606 |
-2,869 |
894 |
-425 |
375 |
883 |
1,699 |
NOPAT Margin |
|
1.30% |
1.27% |
1.10% |
0.06% |
1.10% |
-1.88% |
0.55% |
-0.23% |
0.18% |
0.39% |
0.76% |
Net Nonoperating Expense Percent (NNEP) |
|
11.75% |
5.67% |
3.94% |
-3.34% |
3.95% |
17.35% |
9.69% |
42.29% |
7.90% |
13.59% |
5.71% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
28.83% |
Cost of Revenue to Revenue |
|
94.43% |
94.62% |
94.97% |
94.75% |
95.30% |
95.51% |
95.83% |
96.42% |
96.65% |
96.73% |
96.33% |
SG&A Expenses to Revenue |
|
3.16% |
3.00% |
2.90% |
3.36% |
3.08% |
2.99% |
2.79% |
2.49% |
2.34% |
2.20% |
2.42% |
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 |
|
3.46% |
3.36% |
3.40% |
5.16% |
3.28% |
7.17% |
3.88% |
3.91% |
2.99% |
2.72% |
2.65% |
Earnings before Interest and Taxes (EBIT) |
|
2,168 |
2,454 |
2,125 |
103 |
2,045 |
-4,097 |
519 |
-629 |
747 |
1,252 |
2,316 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,619 |
3,095 |
2,842 |
1,135 |
3,045 |
-3,184 |
1,302 |
63 |
1,439 |
1,962 |
3,106 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.37 |
3.01 |
2.87 |
2.05 |
1.89 |
7.56 |
8.51 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
88.54 |
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) |
|
0.21 |
0.16 |
0.15 |
0.09 |
0.08 |
0.09 |
0.09 |
0.08 |
0.12 |
0.11 |
0.18 |
Price to Earnings (P/E) |
|
17.34 |
13.84 |
15.20 |
48.62 |
8.80 |
0.00 |
24.95 |
0.00 |
71.49 |
27.96 |
25.61 |
Dividend Yield |
|
2.22% |
2.66% |
2.92% |
4.65% |
4.75% |
4.16% |
3.71% |
3.94% |
2.15% |
2.05% |
1.21% |
Earnings Yield |
|
5.77% |
7.23% |
6.58% |
2.06% |
11.37% |
0.00% |
4.01% |
0.00% |
1.40% |
3.58% |
3.90% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.04 |
2.34 |
2.22 |
1.54 |
1.48 |
3.03 |
5.00 |
0.00 |
0.00 |
0.00 |
22.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.21 |
0.19 |
0.18 |
0.14 |
0.12 |
0.11 |
0.11 |
0.08 |
0.12 |
0.10 |
0.20 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.27 |
7.45 |
8.17 |
17.36 |
5.74 |
0.00 |
13.89 |
225.39 |
16.83 |
12.12 |
14.42 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.99 |
9.40 |
10.93 |
191.35 |
8.55 |
0.00 |
34.83 |
0.00 |
32.42 |
19.00 |
19.33 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.27 |
14.92 |
16.29 |
223.46 |
10.89 |
0.00 |
20.21 |
0.00 |
64.51 |
26.94 |
26.36 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.53 |
7.76 |
19.62 |
7.12 |
6.43 |
8.95 |
7.44 |
4.47 |
8.52 |
6.32 |
18.68 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.69 |
0.00 |
27.82 |
0.00 |
6.85 |
5.54 |
5.88 |
4.30 |
8.98 |
13.57 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.83 |
0.83 |
1.50 |
1.48 |
1.27 |
3.78 |
3.48 |
-7.53 |
-1.59 |
-1.59 |
-3.24 |
Long-Term Debt to Equity |
|
0.83 |
0.74 |
1.31 |
1.32 |
1.20 |
3.78 |
2.99 |
-6.71 |
-1.32 |
-1.45 |
-3.03 |
Financial Leverage |
|
0.16 |
0.31 |
0.49 |
0.79 |
0.98 |
1.17 |
1.63 |
2.23 |
-0.31 |
-0.07 |
-0.78 |
Leverage Ratio |
|
4.44 |
4.96 |
5.44 |
6.15 |
6.52 |
10.06 |
23.76 |
81.19 |
-23.81 |
-14.34 |
-16.81 |
Compound Leverage Factor |
|
4.03 |
4.60 |
4.93 |
-13.62 |
5.59 |
9.26 |
14.79 |
101.19 |
-21.14 |
-13.76 |
-15.25 |
Debt to Total Capital |
|
45.44% |
45.30% |
59.94% |
59.75% |
55.92% |
79.08% |
77.66% |
115.32% |
269.55% |
270.85% |
144.70% |
Short-Term Debt to Total Capital |
|
0.00% |
4.80% |
7.65% |
6.64% |
3.15% |
0.12% |
10.85% |
12.58% |
45.41% |
23.09% |
9.33% |
Long-Term Debt to Total Capital |
|
45.44% |
40.50% |
52.29% |
53.12% |
52.77% |
78.97% |
66.81% |
102.73% |
224.14% |
247.77% |
135.36% |
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 |
|
0.00% |
1.10% |
0.80% |
0.08% |
0.01% |
0.04% |
0.04% |
0.07% |
0.06% |
0.05% |
2.49% |
Common Equity to Total Capital |
|
54.56% |
53.60% |
39.26% |
40.17% |
44.06% |
20.88% |
22.30% |
-15.38% |
-169.61% |
-170.90% |
-47.19% |
Debt to EBITDA |
|
1.99 |
1.79 |
3.66 |
7.94 |
2.64 |
-2.13 |
4.79 |
84.37 |
3.27 |
2.60 |
2.75 |
Net Debt to EBITDA |
|
0.23 |
1.03 |
1.24 |
6.39 |
1.81 |
-1.26 |
2.17 |
9.49 |
0.43 |
-0.02 |
1.50 |
Long-Term Debt to EBITDA |
|
1.99 |
1.60 |
3.19 |
7.06 |
2.49 |
-2.12 |
4.12 |
75.16 |
2.72 |
2.37 |
2.57 |
Debt to NOPAT |
|
3.91 |
3.58 |
7.29 |
102.19 |
5.00 |
-2.36 |
6.97 |
-12.51 |
12.52 |
5.77 |
5.02 |
Net Debt to NOPAT |
|
0.45 |
2.06 |
2.47 |
82.20 |
3.42 |
-1.40 |
3.16 |
-1.41 |
1.66 |
-0.05 |
2.74 |
Long-Term Debt to NOPAT |
|
3.91 |
3.20 |
6.36 |
90.84 |
4.72 |
-2.36 |
6.00 |
-11.14 |
10.41 |
5.28 |
4.70 |
Altman Z-Score |
|
4.61 |
4.57 |
4.16 |
3.87 |
4.16 |
3.74 |
4.04 |
4.32 |
5.07 |
5.39 |
4.73 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.04% |
2.00% |
1.15% |
0.11% |
0.06% |
0.17% |
0.55% |
-0.11% |
-0.03% |
-2.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.26 |
1.11 |
1.34 |
1.07 |
1.07 |
1.10 |
1.12 |
1.08 |
1.00 |
0.98 |
0.94 |
Quick Ratio |
|
0.65 |
0.50 |
0.70 |
0.42 |
0.46 |
0.47 |
0.45 |
0.50 |
0.45 |
0.48 |
0.44 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,708 |
-1,193 |
835 |
-2,228 |
2,554 |
3,165 |
3,072 |
3,301 |
2,697 |
1,753 |
-3,608 |
Operating Cash Flow to CapEx |
|
846.67% |
638.92% |
305.94% |
720.83% |
829.88% |
525.47% |
607.25% |
891.85% |
606.40% |
753.91% |
438.21% |
Free Cash Flow to Firm to Interest Expense |
|
8.50 |
-6.70 |
4.15 |
-6.73 |
8.69 |
12.46 |
15.84 |
21.03 |
32.11 |
34.37 |
-16.78 |
Operating Cash Flow to Interest Expense |
|
12.64 |
16.69 |
5.89 |
8.36 |
9.26 |
7.72 |
12.52 |
20.22 |
33.86 |
73.76 |
11.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.14 |
14.08 |
3.97 |
7.20 |
8.14 |
6.25 |
10.46 |
17.96 |
28.27 |
63.98 |
8.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
3.65 |
3.78 |
3.50 |
3.42 |
3.60 |
3.74 |
3.81 |
4.11 |
4.70 |
5.13 |
4.53 |
Accounts Receivable Turnover |
|
17.23 |
17.45 |
16.82 |
17.27 |
17.91 |
18.30 |
18.71 |
18.44 |
18.92 |
19.56 |
17.58 |
Inventory Turnover |
|
11.08 |
11.60 |
11.26 |
10.98 |
11.04 |
11.23 |
11.20 |
11.57 |
12.48 |
14.12 |
13.49 |
Fixed Asset Turnover |
|
69.16 |
73.62 |
70.74 |
62.67 |
60.10 |
64.77 |
68.75 |
76.82 |
85.02 |
90.91 |
82.64 |
Accounts Payable Turnover |
|
7.30 |
7.26 |
7.01 |
6.90 |
6.73 |
6.81 |
6.91 |
6.88 |
6.94 |
7.11 |
6.45 |
Days Sales Outstanding (DSO) |
|
21.19 |
20.91 |
21.70 |
21.14 |
20.38 |
19.94 |
19.51 |
19.79 |
19.29 |
18.66 |
20.77 |
Days Inventory Outstanding (DIO) |
|
32.94 |
31.46 |
32.40 |
33.24 |
33.07 |
32.51 |
32.58 |
31.55 |
29.25 |
25.85 |
27.06 |
Days Payable Outstanding (DPO) |
|
49.98 |
50.26 |
52.06 |
52.91 |
54.23 |
53.62 |
52.84 |
53.05 |
52.57 |
51.31 |
56.58 |
Cash Conversion Cycle (CCC) |
|
4.15 |
2.11 |
2.04 |
1.47 |
-0.79 |
-1.16 |
-0.75 |
-1.71 |
-4.02 |
-6.81 |
-8.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,132 |
9,871 |
10,462 |
12,778 |
11,830 |
5,796 |
3,618 |
-108 |
-2,430 |
-3,300 |
2,007 |
Invested Capital Turnover |
|
14.01 |
14.30 |
12.78 |
11.77 |
11.83 |
17.35 |
34.52 |
103.32 |
-161.53 |
-79.17 |
-344.28 |
Increase / (Decrease) in Invested Capital |
|
-376 |
2,739 |
591 |
2,316 |
-948 |
-6,034 |
-2,178 |
-3,726 |
-2,322 |
-870 |
5,307 |
Enterprise Value (EV) |
|
21,667 |
23,062 |
23,226 |
19,709 |
17,490 |
17,538 |
18,078 |
14,199 |
24,217 |
23,784 |
44,776 |
Market Capitalization |
|
21,072 |
19,745 |
19,572 |
12,447 |
11,988 |
13,531 |
15,246 |
13,598 |
23,591 |
23,824 |
39,976 |
Book Value per Share |
|
$18.91 |
$20.12 |
$21.55 |
$19.50 |
$21.23 |
$6.13 |
$6.17 |
($2.60) |
($11.62) |
($13.19) |
($11.65) |
Tangible Book Value per Share |
|
$0.72 |
($8.81) |
($7.59) |
($19.86) |
($18.39) |
($32.49) |
($28.62) |
($30.61) |
($35.52) |
($39.67) |
($62.67) |
Total Capital |
|
11,467 |
12,227 |
17,341 |
15,084 |
14,361 |
8,567 |
8,030 |
4,609 |
1,744 |
1,880 |
5,893 |
Total Debt |
|
5,211 |
5,539 |
10,395 |
9,013 |
8,031 |
6,775 |
6,236 |
5,315 |
4,701 |
5,092 |
8,527 |
Total Long-Term Debt |
|
5,211 |
4,952 |
9,068 |
8,012 |
7,579 |
6,765 |
5,365 |
4,735 |
3,909 |
4,658 |
7,977 |
Net Debt |
|
595 |
3,183 |
3,516 |
7,250 |
5,500 |
4,004 |
2,829 |
598 |
625 |
-41 |
4,653 |
Capital Expenditures (CapEx) |
|
300 |
465 |
387 |
384 |
328 |
373 |
400 |
356 |
469 |
499 |
547 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-107 |
486 |
1,572 |
898 |
-441 |
-436 |
888 |
-1,752 |
-3,287 |
-5,455 |
-5,848 |
Debt-free Net Working Capital (DFNWC) |
|
4,509 |
2,842 |
8,451 |
2,661 |
2,090 |
2,335 |
4,295 |
2,965 |
789 |
-322 |
-1,974 |
Net Working Capital (NWC) |
|
4,509 |
2,255 |
7,124 |
1,660 |
1,638 |
2,325 |
3,424 |
2,385 |
-3.00 |
-756 |
-2,524 |
Net Nonoperating Expense (NNE) |
|
117 |
115 |
132 |
-171 |
241 |
824 |
282 |
512 |
44 |
30 |
130 |
Net Nonoperating Obligations (NNO) |
|
876 |
3,183 |
3,516 |
6,707 |
5,500 |
4,004 |
1,824 |
598 |
527 |
-88 |
4,641 |
Total Depreciation and Amortization (D&A) |
|
451 |
641 |
717 |
1,032 |
1,000 |
913 |
783 |
692 |
692 |
710 |
790 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.10% |
0.40% |
1.21% |
0.66% |
-0.30% |
-0.29% |
0.55% |
-0.97% |
-1.60% |
-2.40% |
-2.63% |
Debt-free Net Working Capital to Revenue |
|
4.40% |
2.34% |
6.50% |
1.95% |
1.44% |
1.53% |
2.64% |
1.64% |
0.38% |
-0.14% |
-0.89% |
Net Working Capital to Revenue |
|
4.40% |
1.86% |
5.48% |
1.21% |
1.13% |
1.52% |
2.11% |
1.32% |
0.00% |
-0.33% |
-1.13% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.55 |
($12.61) |
$2.09 |
($3.35) |
$1.00 |
$3.48 |
$6.48 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
300M |
293M |
292M |
279M |
261M |
245M |
241M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.53 |
($12.61) |
$2.08 |
($3.35) |
$1.00 |
$3.45 |
$6.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
301M |
293M |
294M |
279M |
262M |
247M |
242M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
298.13M |
292.44M |
290.44M |
272.51M |
250.68M |
243.85M |
238.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,350 |
1,532 |
1,508 |
1,315 |
1,351 |
1,240 |
1,256 |
1,154 |
1,252 |
1,513 |
1,640 |
Normalized NOPAT Margin |
|
1.32% |
1.26% |
1.16% |
0.96% |
0.93% |
0.81% |
0.77% |
0.64% |
0.61% |
0.67% |
0.74% |
Pre Tax Income Margin |
|
1.92% |
1.87% |
1.48% |
-0.17% |
1.20% |
-2.47% |
0.20% |
-0.43% |
0.32% |
0.53% |
0.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.79 |
13.79 |
10.57 |
0.31 |
6.96 |
-16.13 |
2.68 |
-4.01 |
8.89 |
24.55 |
10.77 |
NOPAT to Interest Expense |
|
6.62 |
8.69 |
7.09 |
0.27 |
5.46 |
-11.29 |
4.61 |
-2.71 |
4.47 |
17.31 |
7.90 |
EBIT Less CapEx to Interest Expense |
|
9.29 |
11.17 |
8.65 |
-0.85 |
5.84 |
-17.60 |
0.61 |
-6.27 |
3.31 |
14.76 |
8.23 |
NOPAT Less CapEx to Interest Expense |
|
5.13 |
6.07 |
5.17 |
-0.89 |
4.35 |
-12.76 |
2.55 |
-4.97 |
-1.11 |
7.53 |
5.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.86% |
35.78% |
44.59% |
224.32% |
42.27% |
-15.41% |
93.63% |
-59.66% |
159.52% |
58.50% |
32.25% |
Augmented Payout Ratio |
|
123.13% |
81.27% |
90.96% |
436.68% |
86.23% |
-24.88% |
126.31% |
-166.38% |
763.75% |
146.42% |
81.01% |