| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.07% |
4.30% |
6.84% |
7.83% |
10.30% |
-73.13% |
-65.90% |
537.74% |
77.46% |
15.88% |
6.40% |
| EBITDA Growth |
|
15.66% |
31.62% |
-1.71% |
14.95% |
0.41% |
-220.84% |
25.93% |
56.80% |
310.30% |
44.04% |
16.21% |
| EBIT Growth |
|
33.42% |
51.64% |
-6.24% |
18.63% |
-4.22% |
-374.88% |
18.56% |
37.43% |
141.40% |
94.42% |
22.48% |
| NOPAT Growth |
|
42.92% |
24.28% |
-12.11% |
19.06% |
-2.11% |
-293.92% |
20.03% |
38.23% |
144.67% |
161.16% |
24.83% |
| Net Income Growth |
|
44.49% |
58.17% |
-6.23% |
20.95% |
-5.14% |
-442.34% |
7.18% |
35.87% |
98.79% |
2,689.19% |
44.05% |
| EPS Growth |
|
44.87% |
64.60% |
-3.49% |
23.68% |
-2.70% |
-405.56% |
35.91% |
39.01% |
98.84% |
2,500.00% |
40.28% |
| Operating Cash Flow Growth |
|
32.51% |
12.96% |
3.66% |
4.27% |
-1.33% |
-215.09% |
34.79% |
59.36% |
356.35% |
38.36% |
4.98% |
| Free Cash Flow Firm Growth |
|
75.85% |
-32.88% |
-61.24% |
123.04% |
-74.74% |
-1,342.67% |
59.34% |
23.96% |
179.28% |
60.86% |
-3.56% |
| Invested Capital Growth |
|
-5.45% |
0.74% |
5.17% |
2.32% |
7.60% |
4.53% |
-4.66% |
-1.76% |
-1.56% |
1.37% |
4.16% |
| Revenue Q/Q Growth |
|
-0.06% |
1.40% |
50.02% |
-21.98% |
1.59% |
-45.90% |
190.41% |
0.00% |
0.00% |
2.21% |
1.50% |
| EBITDA Q/Q Growth |
|
10.79% |
8.19% |
222.93% |
-61.32% |
-0.06% |
-44.71% |
-7.03% |
0.00% |
0.00% |
6.09% |
1.76% |
| EBIT Q/Q Growth |
|
20.53% |
12.86% |
150.74% |
-71.74% |
-2.14% |
-31.48% |
-4.73% |
0.00% |
0.00% |
9.03% |
1.52% |
| NOPAT Q/Q Growth |
|
11.59% |
6.66% |
147.60% |
-71.94% |
-2.09% |
-31.57% |
-3.66% |
0.00% |
0.00% |
6.78% |
4.24% |
| Net Income Q/Q Growth |
|
26.95% |
13.85% |
144.37% |
-73.17% |
-2.29% |
-34.86% |
-4.36% |
0.00% |
0.00% |
22.43% |
4.47% |
| EPS Q/Q Growth |
|
27.68% |
14.11% |
-1.37% |
-1.11% |
-2.26% |
-28.28% |
-0.36% |
0.00% |
0.00% |
22.03% |
2.54% |
| Operating Cash Flow Q/Q Growth |
|
8.11% |
0.90% |
0.00% |
1.63% |
-0.94% |
-75.61% |
23.81% |
0.00% |
0.00% |
-0.19% |
10.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-87.97% |
-1.19% |
119.45% |
111.33% |
-70.39% |
-29.26% |
53.37% |
0.00% |
0.00% |
0.00% |
-16.34% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.12% |
4.23% |
4.87% |
-5.40% |
0.00% |
0.00% |
-1.16% |
0.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.88% |
55.84% |
52.06% |
41.35% |
92.50% |
85.29% |
26.21% |
49.23% |
60.55% |
62.54% |
40.10% |
| EBITDA Margin |
|
23.13% |
29.18% |
26.85% |
28.62% |
26.06% |
-117.19% |
-254.56% |
-17.24% |
20.43% |
25.40% |
27.74% |
| Operating Margin |
|
16.38% |
18.74% |
16.04% |
17.61% |
15.73% |
-158.45% |
-371.54% |
-35.99% |
9.06% |
14.28% |
16.84% |
| EBIT Margin |
|
12.78% |
18.58% |
16.31% |
17.94% |
15.58% |
-159.37% |
-380.61% |
-37.34% |
8.71% |
14.62% |
16.82% |
| Profit (Net Income) Margin |
|
11.18% |
16.96% |
14.88% |
16.69% |
14.36% |
-182.95% |
-497.96% |
-50.07% |
-0.34% |
7.66% |
10.37% |
| Tax Burden Percent |
|
97.67% |
98.27% |
97.75% |
98.29% |
97.71% |
99.83% |
99.78% |
100.21% |
119.35% |
100.05% |
99.57% |
| Interest Burden Percent |
|
89.59% |
92.87% |
93.38% |
94.69% |
94.33% |
114.98% |
131.12% |
133.80% |
-3.30% |
52.37% |
61.89% |
| Effective Tax Rate |
|
2.33% |
-1.73% |
2.25% |
1.68% |
2.32% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
0.43% |
| Return on Invested Capital (ROIC) |
|
7.84% |
9.99% |
8.53% |
9.79% |
9.13% |
-16.69% |
-13.37% |
-8.54% |
3.88% |
10.14% |
12.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.53% |
5.72% |
6.94% |
8.50% |
7.06% |
-45.04% |
-35.23% |
-20.04% |
-1.22% |
4.04% |
5.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.52% |
2.00% |
2.61% |
3.17% |
2.88% |
-27.89% |
-44.74% |
-54.90% |
-4.94% |
13.62% |
13.32% |
| Return on Equity (ROE) |
|
7.32% |
11.99% |
11.13% |
12.96% |
12.01% |
-44.58% |
-58.11% |
-63.44% |
-1.06% |
23.75% |
25.63% |
| Cash Return on Invested Capital (CROIC) |
|
13.45% |
9.25% |
3.48% |
7.49% |
1.80% |
-21.13% |
-8.60% |
-6.76% |
5.45% |
8.78% |
8.24% |
| Operating Return on Assets (OROA) |
|
5.10% |
7.80% |
7.17% |
8.14% |
7.42% |
-18.08% |
-13.58% |
-8.65% |
3.73% |
7.45% |
8.89% |
| Return on Assets (ROA) |
|
4.47% |
7.11% |
6.54% |
7.58% |
6.84% |
-20.75% |
-17.77% |
-11.60% |
-0.15% |
3.90% |
5.48% |
| Return on Common Equity (ROCE) |
|
7.32% |
11.99% |
11.13% |
12.96% |
12.01% |
-44.58% |
-58.11% |
-63.44% |
-1.06% |
23.75% |
25.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.39% |
12.30% |
10.76% |
12.90% |
11.79% |
-49.80% |
-78.24% |
-86.24% |
-1.08% |
20.71% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,514 |
3,124 |
2,746 |
3,269 |
3,200 |
-6,206 |
-4,962 |
-3,065 |
1,369 |
3,576 |
4,464 |
| NOPAT Margin |
|
16.00% |
19.06% |
15.68% |
17.31% |
15.37% |
-110.91% |
-260.08% |
-25.19% |
6.34% |
14.29% |
16.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
9.37% |
4.27% |
1.59% |
1.29% |
2.07% |
28.35% |
21.86% |
11.51% |
5.09% |
6.10% |
6.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-7.37% |
3.66% |
9.74% |
11.47% |
| Cost of Revenue to Revenue |
|
60.12% |
44.16% |
47.94% |
58.65% |
7.50% |
14.71% |
73.79% |
50.77% |
39.45% |
37.46% |
59.90% |
| SG&A Expenses to Revenue |
|
13.15% |
13.41% |
12.94% |
12.98% |
11.91% |
33.57% |
98.79% |
20.67% |
13.66% |
13.00% |
12.78% |
| 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 |
|
23.50% |
93.42% |
36.02% |
23.74% |
76.76% |
243.74% |
397.80% |
85.22% |
51.49% |
48.26% |
23.26% |
| Earnings before Interest and Taxes (EBIT) |
|
2,008 |
3,045 |
2,855 |
3,387 |
3,244 |
-8,917 |
-7,262 |
-4,544 |
1,881 |
3,657 |
4,479 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,634 |
4,783 |
4,701 |
5,404 |
5,426 |
-6,557 |
-4,857 |
-2,098 |
4,412 |
6,355 |
7,385 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.50 |
1.54 |
1.86 |
1.70 |
1.25 |
0.88 |
1.69 |
1.65 |
2.56 |
3.69 |
2.85 |
| Price to Tangible Book Value (P/TBV) |
|
1.84 |
1.89 |
2.25 |
2.04 |
1.49 |
0.97 |
1.98 |
2.18 |
3.44 |
4.54 |
3.32 |
| Price to Revenue (P/Rev) |
|
2.27 |
2.12 |
2.58 |
2.20 |
1.52 |
3.23 |
10.77 |
0.96 |
0.82 |
1.36 |
1.31 |
| Price to Earnings (P/E) |
|
20.32 |
0.00 |
17.32 |
13.17 |
10.62 |
0.00 |
0.00 |
0.00 |
0.00 |
17.81 |
12.67 |
| Dividend Yield |
|
2.49% |
2.93% |
2.65% |
3.41% |
4.49% |
10.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
4.92% |
0.00% |
5.77% |
7.60% |
9.42% |
0.00% |
0.00% |
0.00% |
0.00% |
5.62% |
7.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.38 |
1.39 |
1.63 |
1.50 |
1.18 |
0.93 |
1.23 |
1.13 |
1.31 |
1.70 |
1.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.74 |
2.66 |
3.08 |
2.69 |
2.05 |
6.34 |
23.39 |
3.30 |
2.12 |
2.41 |
2.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.86 |
9.11 |
11.47 |
9.41 |
7.88 |
0.00 |
0.00 |
0.00 |
10.38 |
9.50 |
8.08 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.46 |
14.31 |
18.89 |
15.01 |
13.17 |
0.00 |
0.00 |
0.00 |
24.35 |
16.51 |
13.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.14 |
13.95 |
19.64 |
15.55 |
13.35 |
0.00 |
0.00 |
0.00 |
33.45 |
16.89 |
13.37 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.48 |
8.49 |
10.14 |
9.16 |
7.81 |
0.00 |
0.00 |
0.00 |
10.70 |
10.20 |
9.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.99 |
15.06 |
48.08 |
20.32 |
67.62 |
0.00 |
0.00 |
0.00 |
23.79 |
19.50 |
19.98 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.42 |
0.38 |
0.42 |
0.45 |
1.31 |
2.74 |
4.89 |
4.44 |
2.97 |
2.17 |
| Long-Term Debt to Equity |
|
0.31 |
0.37 |
0.29 |
0.32 |
0.38 |
1.08 |
2.35 |
4.52 |
4.14 |
2.80 |
1.96 |
| Financial Leverage |
|
0.34 |
0.35 |
0.38 |
0.37 |
0.41 |
0.62 |
1.27 |
2.74 |
4.06 |
3.37 |
2.37 |
| Leverage Ratio |
|
1.64 |
1.68 |
1.70 |
1.71 |
1.76 |
2.15 |
3.27 |
5.47 |
7.23 |
6.09 |
4.68 |
| Compound Leverage Factor |
|
1.47 |
1.56 |
1.59 |
1.62 |
1.66 |
2.47 |
4.29 |
7.32 |
-0.24 |
3.19 |
2.90 |
| Debt to Total Capital |
|
26.99% |
29.38% |
27.52% |
29.69% |
31.20% |
56.74% |
73.23% |
83.02% |
81.63% |
74.81% |
68.44% |
| Short-Term Debt to Total Capital |
|
4.22% |
3.43% |
6.59% |
6.98% |
4.96% |
10.16% |
10.40% |
6.23% |
5.58% |
4.19% |
6.69% |
| Long-Term Debt to Total Capital |
|
22.77% |
25.95% |
20.93% |
22.71% |
26.24% |
46.58% |
62.84% |
76.79% |
76.05% |
70.62% |
61.75% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
73.01% |
70.62% |
72.48% |
70.31% |
68.80% |
43.26% |
26.77% |
16.98% |
18.37% |
25.19% |
31.56% |
| Debt to EBITDA |
|
2.42 |
1.97 |
1.96 |
1.91 |
2.12 |
-4.11 |
-6.84 |
-16.47 |
6.93 |
4.32 |
3.61 |
| Net Debt to EBITDA |
|
2.03 |
1.84 |
1.87 |
1.73 |
2.02 |
-2.66 |
-4.96 |
-13.60 |
6.38 |
4.13 |
3.35 |
| Long-Term Debt to EBITDA |
|
2.04 |
1.74 |
1.49 |
1.46 |
1.78 |
-3.38 |
-5.87 |
-15.23 |
6.46 |
4.08 |
3.25 |
| Debt to NOPAT |
|
3.50 |
3.01 |
3.35 |
3.16 |
3.59 |
-4.34 |
-6.70 |
-11.27 |
22.33 |
7.68 |
5.97 |
| Net Debt to NOPAT |
|
2.94 |
2.82 |
3.20 |
2.86 |
3.43 |
-2.81 |
-4.85 |
-9.31 |
20.56 |
7.34 |
5.54 |
| Long-Term Debt to NOPAT |
|
2.95 |
2.66 |
2.55 |
2.42 |
3.02 |
-3.57 |
-5.75 |
-10.42 |
20.80 |
7.25 |
5.39 |
| Altman Z-Score |
|
2.53 |
2.58 |
2.88 |
2.73 |
2.31 |
0.35 |
0.05 |
0.04 |
0.67 |
1.13 |
1.26 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.35 |
0.24 |
0.18 |
0.24 |
0.23 |
1.22 |
0.97 |
0.71 |
0.46 |
0.29 |
0.32 |
| Quick Ratio |
|
0.24 |
0.13 |
0.08 |
0.15 |
0.11 |
1.13 |
0.90 |
0.42 |
0.26 |
0.15 |
0.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
4,312 |
2,894 |
1,122 |
2,502 |
632 |
-7,854 |
-3,193 |
-2,428 |
1,925 |
3,097 |
2,987 |
| Operating Cash Flow to CapEx |
|
198.13% |
169.10% |
180.77% |
165.15% |
101.33% |
-191.75% |
-126.20% |
-34.29% |
145.41% |
129.66% |
189.11% |
| Free Cash Flow to Firm to Interest Expense |
|
19.87 |
12.98 |
5.67 |
12.90 |
3.07 |
-5.80 |
-1.41 |
-1.51 |
0.88 |
1.69 |
1.70 |
| Operating Cash Flow to Interest Expense |
|
20.94 |
23.02 |
26.88 |
28.60 |
26.58 |
-4.65 |
-1.81 |
-1.04 |
1.97 |
3.23 |
3.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.37 |
9.41 |
12.01 |
11.28 |
0.35 |
-7.08 |
-3.24 |
-4.06 |
0.61 |
0.74 |
1.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.42 |
0.44 |
0.45 |
0.48 |
0.11 |
0.04 |
0.23 |
0.43 |
0.51 |
0.53 |
| Accounts Receivable Turnover |
|
49.49 |
54.54 |
57.41 |
56.36 |
51.93 |
15.61 |
7.35 |
37.97 |
45.41 |
43.67 |
41.99 |
| Inventory Turnover |
|
27.83 |
22.20 |
23.68 |
26.46 |
3.56 |
2.16 |
4.08 |
15.76 |
17.82 |
18.11 |
31.52 |
| Fixed Asset Turnover |
|
0.49 |
0.51 |
0.52 |
0.54 |
0.57 |
0.15 |
0.05 |
0.32 |
0.55 |
0.61 |
0.62 |
| Accounts Payable Turnover |
|
15.08 |
10.80 |
11.38 |
14.84 |
2.10 |
1.19 |
1.98 |
6.69 |
7.68 |
8.15 |
13.41 |
| Days Sales Outstanding (DSO) |
|
7.37 |
6.69 |
6.36 |
6.48 |
7.03 |
23.39 |
49.64 |
9.61 |
8.04 |
8.36 |
8.69 |
| Days Inventory Outstanding (DIO) |
|
13.12 |
16.44 |
15.41 |
13.79 |
102.47 |
168.97 |
89.57 |
23.16 |
20.48 |
20.15 |
11.58 |
| Days Payable Outstanding (DPO) |
|
24.21 |
33.79 |
32.07 |
24.59 |
173.62 |
306.01 |
184.19 |
54.56 |
47.52 |
44.80 |
27.21 |
| Cash Conversion Cycle (CCC) |
|
-3.71 |
-10.65 |
-10.30 |
-4.32 |
-64.13 |
-113.65 |
-44.98 |
-21.79 |
-19.00 |
-16.29 |
-6.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31,163 |
31,393 |
33,017 |
33,784 |
36,352 |
38,000 |
36,231 |
35,594 |
35,038 |
35,517 |
36,994 |
| Invested Capital Turnover |
|
0.49 |
0.52 |
0.54 |
0.57 |
0.59 |
0.15 |
0.05 |
0.34 |
0.61 |
0.71 |
0.73 |
| Increase / (Decrease) in Invested Capital |
|
-1,798 |
230 |
1,624 |
767 |
2,568 |
1,648 |
-1,769 |
-637 |
-556 |
479 |
1,477 |
| Enterprise Value (EV) |
|
43,095 |
43,584 |
53,939 |
50,841 |
42,735 |
35,490 |
44,628 |
40,161 |
45,798 |
60,387 |
59,670 |
| Market Capitalization |
|
35,703 |
34,788 |
45,139 |
41,500 |
31,751 |
18,047 |
20,541 |
11,632 |
17,641 |
34,123 |
34,958 |
| Book Value per Share |
|
$29.36 |
$29.97 |
$32.41 |
$33.71 |
$35.60 |
$22.76 |
$10.42 |
$6.03 |
$5.88 |
$6.89 |
$9.06 |
| Tangible Book Value per Share |
|
$24.03 |
$24.42 |
$26.84 |
$28.05 |
$29.86 |
$20.55 |
$8.91 |
$4.55 |
$4.38 |
$5.60 |
$7.76 |
| Total Capital |
|
32,558 |
31,996 |
33,411 |
34,766 |
36,867 |
47,511 |
45,370 |
41,611 |
37,454 |
36,725 |
38,924 |
| Total Debt |
|
8,787 |
9,399 |
9,195 |
10,323 |
11,502 |
26,956 |
33,226 |
34,546 |
30,572 |
27,474 |
26,640 |
| Total Long-Term Debt |
|
7,413 |
8,302 |
6,993 |
7,897 |
9,675 |
22,130 |
28,509 |
31,953 |
28,483 |
25,936 |
24,037 |
| Net Debt |
|
7,392 |
8,796 |
8,800 |
9,341 |
10,984 |
17,443 |
24,087 |
28,529 |
28,157 |
26,264 |
24,712 |
| Capital Expenditures (CapEx) |
|
2,294 |
3,036 |
2,944 |
3,360 |
5,403 |
3,286 |
3,256 |
4,870 |
2,944 |
4,568 |
3,288 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4,526 |
-4,889 |
-5,397 |
-5,535 |
-5,759 |
-2,810 |
-4,697 |
-6,537 |
-6,541 |
-7,911 |
-8,198 |
| Debt-free Net Working Capital (DFNWC) |
|
-3,131 |
-4,286 |
-5,002 |
-4,553 |
-5,241 |
6,703 |
4,442 |
-520 |
-4,126 |
-6,701 |
-6,270 |
| Net Working Capital (NWC) |
|
-4,505 |
-5,383 |
-7,204 |
-6,979 |
-7,068 |
1,877 |
-275 |
-3,113 |
-6,215 |
-8,239 |
-8,873 |
| Net Nonoperating Expense (NNE) |
|
757 |
345 |
140 |
117 |
210 |
4,031 |
4,539 |
3,028 |
1,443 |
1,660 |
1,704 |
| Net Nonoperating Obligations (NNO) |
|
7,392 |
8,796 |
8,801 |
9,341 |
10,987 |
17,445 |
24,087 |
28,529 |
28,156 |
26,266 |
24,710 |
| Total Depreciation and Amortization (D&A) |
|
1,626 |
1,738 |
1,846 |
2,017 |
2,182 |
2,360 |
2,405 |
2,446 |
2,531 |
2,698 |
2,906 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-28.80% |
-29.83% |
-30.82% |
-29.32% |
-27.65% |
-50.22% |
-246.17% |
-53.72% |
-30.29% |
-31.62% |
-30.79% |
| Debt-free Net Working Capital to Revenue |
|
-19.92% |
-26.15% |
-28.57% |
-24.11% |
-25.17% |
119.80% |
232.81% |
-4.27% |
-19.11% |
-26.78% |
-23.55% |
| Net Working Capital to Revenue |
|
-28.67% |
-32.85% |
-41.14% |
-36.96% |
-33.94% |
33.55% |
-14.41% |
-25.58% |
-28.78% |
-32.93% |
-33.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.26 |
$3.73 |
$3.61 |
$4.45 |
$4.34 |
($13.20) |
($8.46) |
$0.00 |
($0.06) |
$1.50 |
$2.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
794.20M |
751.87M |
743.52M |
718.60M |
710.17M |
932.67B |
2.16B |
0.00 |
2.43B |
1.35B |
1.43B |
| Adjusted Diluted Earnings per Share |
|
$2.26 |
$3.72 |
$3.59 |
$4.44 |
$4.32 |
($13.20) |
($8.46) |
$0.00 |
($0.06) |
$1.44 |
$2.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
794.20M |
751.87M |
743.52M |
718.60M |
710.17M |
932.67B |
2.16B |
0.00 |
2.43B |
1.35B |
1.43B |
| 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 |
|
794.20M |
751.87M |
743.52M |
718.60M |
710.17M |
932.67B |
2.16B |
0.00 |
2.43B |
1.35B |
1.43B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,514 |
2,150 |
2,833 |
3,285 |
3,225 |
-3,361 |
-4,390 |
-2,757 |
1,369 |
2,502 |
4,464 |
| Normalized NOPAT Margin |
|
16.00% |
13.12% |
16.18% |
17.40% |
15.49% |
-60.08% |
-230.10% |
-22.66% |
6.34% |
10.00% |
16.77% |
| Pre Tax Income Margin |
|
11.45% |
17.26% |
15.23% |
16.99% |
14.69% |
-183.25% |
-499.06% |
-49.97% |
-0.29% |
7.65% |
10.41% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.25 |
13.65 |
14.42 |
17.46 |
15.75 |
-6.59 |
-3.20 |
-2.82 |
0.86 |
1.99 |
2.55 |
| NOPAT to Interest Expense |
|
11.58 |
14.01 |
13.87 |
16.85 |
15.53 |
-4.58 |
-2.19 |
-1.90 |
0.63 |
1.95 |
2.54 |
| EBIT Less CapEx to Interest Expense |
|
-1.32 |
0.04 |
-0.45 |
0.14 |
-10.48 |
-9.01 |
-4.63 |
-5.85 |
-0.49 |
-0.50 |
0.68 |
| NOPAT Less CapEx to Interest Expense |
|
1.01 |
0.40 |
-1.00 |
-0.47 |
-10.69 |
-7.01 |
-3.62 |
-4.93 |
-0.72 |
-0.54 |
0.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
46.44% |
35.16% |
41.71% |
42.99% |
46.39% |
-6.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
76.78% |
119.36% |
62.89% |
89.56% |
66.56% |
-6.85% |
-1.98% |
-1.43% |
0.00% |
0.00% |
0.00% |