| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,246,404,668.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,246,404,668.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-20.41% |
-3.15% |
10.38% |
7.24% |
-5.48% |
-47.37% |
31.92% |
20.80% |
1.30% |
-16.85% |
-8.78% |
| EBITDA Growth |
|
-23.15% |
-27.67% |
62.15% |
39.52% |
-14.91% |
-84.95% |
589.69% |
59.57% |
16.73% |
-20.36% |
-25.65% |
| EBIT Growth |
|
-47.93% |
-103.88% |
3,095.45% |
122.46% |
-20.19% |
-115.30% |
1,183.24% |
76.17% |
18.50% |
-24.21% |
-31.49% |
| NOPAT Growth |
|
-66.72% |
-107.44% |
1,411.69% |
419.31% |
37.37% |
-108.70% |
1,464.72% |
44.13% |
28.15% |
-25.26% |
-37.38% |
| Net Income Growth |
|
-64.97% |
-205.24% |
211.11% |
278.97% |
32.30% |
-130.12% |
501.83% |
15.85% |
12.16% |
-44.95% |
-59.89% |
| EPS Growth |
|
-63.46% |
-200.00% |
205.26% |
290.00% |
34.62% |
-134.29% |
452.78% |
17.32% |
13.42% |
-41.42% |
-58.59% |
| Operating Cash Flow Growth |
|
297.36% |
2.29% |
3.50% |
-10.86% |
-28.50% |
202.79% |
-26.17% |
-86.35% |
62.84% |
116.98% |
28.96% |
| Free Cash Flow Firm Growth |
|
647.58% |
-75.69% |
-161.22% |
321.74% |
-106.29% |
16,751.56% |
-255.97% |
157.77% |
-120.25% |
188.33% |
-57.65% |
| Invested Capital Growth |
|
-12.58% |
-3.77% |
3.22% |
-0.72% |
6.33% |
-50.76% |
172.88% |
-26.52% |
21.84% |
0.96% |
1.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.95% |
-5.19% |
1.58% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.56% |
-1.79% |
-4.71% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.44% |
-2.23% |
-6.58% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.67% |
-9.36% |
-7.18% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.76% |
-25.98% |
-14.70% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.17% |
-24.43% |
-12.77% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.29% |
8.62% |
9.88% |
-22.74% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
501.42% |
-59.75% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.57% |
-5.40% |
-1.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.44% |
22.61% |
22.13% |
22.72% |
22.25% |
24.54% |
27.63% |
25.75% |
29.42% |
29.35% |
31.53% |
| EBITDA Margin |
|
6.61% |
4.94% |
7.25% |
9.44% |
8.49% |
2.43% |
12.70% |
16.78% |
19.33% |
18.52% |
15.09% |
| Operating Margin |
|
2.19% |
-0.09% |
2.38% |
4.94% |
4.17% |
-1.21% |
9.95% |
14.50% |
16.97% |
15.47% |
11.62% |
| EBIT Margin |
|
2.19% |
-0.09% |
2.38% |
4.94% |
4.17% |
-1.21% |
9.95% |
14.50% |
16.97% |
15.47% |
11.62% |
| Profit (Net Income) Margin |
|
0.96% |
-1.04% |
1.05% |
3.70% |
5.18% |
-2.96% |
9.03% |
8.66% |
9.59% |
6.35% |
2.79% |
| Tax Burden Percent |
|
43.74% |
1,186.36% |
44.01% |
74.97% |
124.27% |
244.69% |
90.77% |
76.03% |
84.61% |
86.41% |
81.45% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
78.51% |
66.77% |
47.49% |
29.50% |
| Effective Tax Rate |
|
63.49% |
0.00% |
69.35% |
28.44% |
-23.16% |
0.00% |
11.81% |
27.85% |
21.98% |
23.06% |
29.68% |
| Return on Invested Capital (ROIC) |
|
0.79% |
-0.06% |
0.85% |
4.36% |
5.82% |
-0.66% |
7.30% |
8.29% |
11.31% |
7.66% |
4.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.99% |
-1.34% |
1.30% |
4.62% |
5.89% |
-3.14% |
7.61% |
6.43% |
7.03% |
2.84% |
0.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.25% |
-5.53% |
5.80% |
19.14% |
20.02% |
-6.14% |
18.60% |
21.20% |
18.93% |
8.16% |
1.75% |
| Return on Equity (ROE) |
|
5.04% |
-5.59% |
6.64% |
23.50% |
25.84% |
-6.80% |
25.91% |
29.49% |
30.24% |
15.82% |
6.48% |
| Cash Return on Invested Capital (CROIC) |
|
14.22% |
3.78% |
-2.32% |
5.08% |
-0.31% |
67.37% |
-85.42% |
38.87% |
-8.38% |
6.70% |
2.80% |
| Operating Return on Assets (OROA) |
|
1.15% |
-0.05% |
1.40% |
3.11% |
2.50% |
-0.37% |
3.88% |
7.69% |
9.45% |
6.88% |
4.91% |
| Return on Assets (ROA) |
|
0.50% |
-0.57% |
0.62% |
2.33% |
3.11% |
-0.89% |
3.52% |
4.59% |
5.34% |
2.82% |
1.18% |
| Return on Common Equity (ROCE) |
|
4.98% |
-5.54% |
6.60% |
23.27% |
25.54% |
-3.21% |
12.92% |
29.22% |
29.90% |
15.58% |
6.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.46% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
207 |
-15 |
202 |
1,049 |
1,441 |
-125 |
1,710 |
2,465 |
3,158 |
2,360 |
1,478 |
| NOPAT Margin |
|
0.80% |
-0.06% |
0.73% |
3.53% |
5.13% |
-0.85% |
8.77% |
10.46% |
13.24% |
11.90% |
8.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.19% |
1.28% |
-0.45% |
-0.26% |
-0.07% |
2.48% |
-0.30% |
1.87% |
4.28% |
4.82% |
4.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.66% |
-0.05% |
0.67% |
3.55% |
4.65% |
-0.38% |
6.17% |
8.25% |
8.92% |
6.82% |
4.28% |
| Cost of Revenue to Revenue |
|
78.56% |
77.39% |
77.87% |
77.28% |
77.75% |
75.46% |
72.37% |
74.25% |
70.58% |
70.65% |
68.47% |
| SG&A Expenses to Revenue |
|
8.94% |
8.95% |
8.36% |
7.91% |
7.89% |
8.77% |
7.46% |
7.44% |
7.81% |
8.63% |
10.37% |
| R&D to Revenue |
|
3.30% |
3.43% |
3.45% |
3.57% |
3.67% |
3.34% |
3.29% |
3.68% |
4.36% |
4.66% |
5.66% |
| Operating Expenses to Revenue |
|
19.25% |
22.70% |
19.75% |
17.78% |
18.08% |
25.75% |
17.69% |
11.25% |
12.45% |
13.88% |
19.92% |
| Earnings before Interest and Taxes (EBIT) |
|
567 |
-22 |
659 |
1,466 |
1,170 |
-179 |
1,939 |
3,416 |
4,048 |
3,068 |
2,102 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,713 |
1,239 |
2,009 |
2,803 |
2,385 |
359 |
2,476 |
3,951 |
4,612 |
3,673 |
2,731 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.47 |
2.05 |
3.38 |
1.96 |
1.97 |
0.00 |
3.26 |
2.88 |
1.94 |
2.00 |
1.61 |
| Price to Tangible Book Value (P/TBV) |
|
4.56 |
7.55 |
14.85 |
5.47 |
4.37 |
0.00 |
9.35 |
8.05 |
4.98 |
5.39 |
4.12 |
| Price to Revenue (P/Rev) |
|
0.27 |
0.36 |
0.51 |
0.33 |
0.43 |
0.98 |
1.13 |
0.85 |
0.65 |
0.77 |
0.69 |
| Price to Earnings (P/E) |
|
27.83 |
0.00 |
52.42 |
9.24 |
8.41 |
0.00 |
12.81 |
9.82 |
6.83 |
12.31 |
24.48 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.71% |
| Earnings Yield |
|
3.59% |
0.00% |
1.91% |
10.83% |
11.89% |
0.00% |
7.81% |
10.18% |
14.64% |
8.12% |
4.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.09 |
1.20 |
1.42 |
1.20 |
1.23 |
2.42 |
1.10 |
1.52 |
1.24 |
1.25 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.03 |
1.12 |
1.23 |
0.97 |
1.12 |
2.05 |
1.93 |
1.62 |
1.60 |
1.95 |
2.01 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.51 |
22.67 |
17.02 |
10.28 |
13.16 |
84.56 |
15.21 |
9.66 |
8.28 |
10.52 |
13.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
46.85 |
0.00 |
51.89 |
19.65 |
26.83 |
0.00 |
19.43 |
11.18 |
9.43 |
12.60 |
17.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
128.32 |
0.00 |
169.28 |
27.46 |
21.78 |
0.00 |
22.03 |
15.49 |
12.09 |
16.38 |
24.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.82 |
10.15 |
11.94 |
11.28 |
17.19 |
5.49 |
9.23 |
68.54 |
42.10 |
19.64 |
14.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.16 |
31.15 |
0.00 |
23.53 |
0.00 |
2.37 |
0.00 |
3.30 |
0.00 |
18.71 |
41.51 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.41 |
5.65 |
6.08 |
4.80 |
4.04 |
3.95 |
3.05 |
3.29 |
3.35 |
3.46 |
3.42 |
| Long-Term Debt to Equity |
|
5.41 |
5.65 |
6.08 |
4.80 |
4.04 |
3.95 |
3.05 |
3.29 |
3.35 |
3.46 |
3.42 |
| Financial Leverage |
|
4.30 |
4.11 |
4.45 |
4.15 |
3.40 |
1.95 |
2.45 |
3.30 |
2.69 |
2.87 |
3.01 |
| Leverage Ratio |
|
10.02 |
9.88 |
10.75 |
10.09 |
8.30 |
7.60 |
7.36 |
6.42 |
5.66 |
5.60 |
5.49 |
| Compound Leverage Factor |
|
10.02 |
9.88 |
10.75 |
10.09 |
8.30 |
7.60 |
7.36 |
5.04 |
3.78 |
2.66 |
1.62 |
| Debt to Total Capital |
|
84.40% |
84.97% |
85.88% |
82.74% |
80.15% |
79.81% |
75.30% |
76.70% |
77.03% |
77.58% |
77.38% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
84.40% |
84.97% |
85.88% |
82.74% |
80.15% |
79.81% |
75.30% |
76.70% |
77.03% |
77.58% |
77.38% |
| 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 |
|
0.19% |
0.09% |
0.11% |
0.19% |
0.24% |
0.25% |
0.27% |
0.16% |
0.34% |
0.34% |
0.27% |
| Common Equity to Total Capital |
|
15.41% |
14.94% |
14.01% |
17.07% |
19.61% |
0.00% |
24.43% |
23.14% |
22.64% |
22.08% |
22.35% |
| Debt to EBITDA |
|
15.35 |
20.40 |
12.89 |
8.72 |
10.42 |
74.14 |
8.44 |
5.81 |
5.93 |
7.32 |
9.80 |
| Net Debt to EBITDA |
|
11.36 |
15.28 |
9.91 |
6.74 |
8.11 |
44.03 |
6.27 |
4.61 |
4.88 |
6.32 |
8.70 |
| Long-Term Debt to EBITDA |
|
15.35 |
20.40 |
12.89 |
8.72 |
10.42 |
74.14 |
8.44 |
5.81 |
5.93 |
7.32 |
9.80 |
| Debt to NOPAT |
|
127.06 |
-1,641.30 |
128.19 |
23.30 |
17.25 |
-212.43 |
12.22 |
9.32 |
8.65 |
11.39 |
18.10 |
| Net Debt to NOPAT |
|
94.02 |
-1,229.55 |
98.53 |
18.01 |
13.43 |
-126.16 |
9.08 |
7.39 |
7.13 |
9.83 |
16.07 |
| Long-Term Debt to NOPAT |
|
127.06 |
-1,641.30 |
128.19 |
23.30 |
17.25 |
-212.43 |
12.22 |
9.32 |
8.65 |
11.39 |
18.10 |
| Altman Z-Score |
|
0.95 |
0.92 |
1.02 |
1.14 |
1.12 |
1.04 |
0.82 |
1.71 |
1.51 |
1.46 |
1.29 |
| Noncontrolling Interest Sharing Ratio |
|
1.16% |
0.93% |
0.70% |
0.94% |
1.16% |
52.83% |
50.12% |
0.90% |
1.12% |
1.49% |
1.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.36 |
2.24 |
2.04 |
2.06 |
2.12 |
3.04 |
0.60 |
2.56 |
2.84 |
3.55 |
3.30 |
| Quick Ratio |
|
1.10 |
1.04 |
0.98 |
0.92 |
0.87 |
2.49 |
0.33 |
1.26 |
1.30 |
1.47 |
1.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,708 |
902 |
-552 |
1,224 |
-77 |
12,822 |
-19,998 |
11,553 |
-2,340 |
2,066 |
875 |
| Operating Cash Flow to CapEx |
|
152.88% |
130.44% |
129.17% |
463.52% |
96.05% |
653.55% |
1,118.36% |
61.75% |
76.93% |
166.08% |
211.85% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.74 |
-1.74 |
1.28 |
0.59 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.76 |
0.67 |
1.22 |
1.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.47 |
-0.20 |
0.49 |
0.90 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.53 |
0.54 |
0.59 |
0.63 |
0.60 |
0.30 |
0.39 |
0.53 |
0.56 |
0.44 |
0.42 |
| Accounts Receivable Turnover |
|
31.72 |
41.72 |
49.51 |
66.38 |
0.00 |
0.00 |
0.00 |
0.00 |
70.37 |
72.39 |
99.70 |
| Inventory Turnover |
|
3.21 |
3.44 |
3.58 |
3.48 |
3.16 |
1.70 |
2.76 |
3.87 |
3.25 |
2.72 |
2.63 |
| Fixed Asset Turnover |
|
3.10 |
3.02 |
3.26 |
3.63 |
4.34 |
0.00 |
0.00 |
15.66 |
13.85 |
10.31 |
8.79 |
| Accounts Payable Turnover |
|
3.60 |
3.69 |
3.84 |
3.84 |
3.79 |
1.86 |
2.85 |
4.84 |
4.61 |
4.75 |
5.46 |
| Days Sales Outstanding (DSO) |
|
11.51 |
8.75 |
7.37 |
5.50 |
0.00 |
0.00 |
0.00 |
0.00 |
5.19 |
5.04 |
3.66 |
| Days Inventory Outstanding (DIO) |
|
113.84 |
106.18 |
102.04 |
104.76 |
115.43 |
214.08 |
132.14 |
94.21 |
112.24 |
134.41 |
138.87 |
| Days Payable Outstanding (DPO) |
|
101.52 |
98.93 |
95.13 |
94.99 |
96.31 |
196.16 |
127.86 |
75.48 |
79.26 |
76.87 |
66.86 |
| Cash Conversion Cycle (CCC) |
|
23.83 |
16.00 |
14.28 |
15.27 |
19.12 |
17.92 |
4.28 |
18.73 |
38.17 |
62.58 |
75.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24,324 |
23,407 |
24,161 |
23,986 |
25,504 |
12,557 |
34,265 |
25,177 |
30,675 |
30,969 |
31,572 |
| Invested Capital Turnover |
|
0.99 |
1.05 |
1.16 |
1.23 |
1.13 |
0.78 |
0.83 |
0.79 |
0.85 |
0.64 |
0.58 |
| Increase / (Decrease) in Invested Capital |
|
-3,501 |
-917 |
754 |
-175 |
1,518 |
-12,947 |
21,708 |
-9,088 |
5,498 |
294 |
603 |
| Enterprise Value (EV) |
|
26,562 |
28,085 |
34,194 |
28,806 |
31,387 |
30,358 |
37,667 |
38,179 |
38,188 |
38,658 |
36,325 |
| Market Capitalization |
|
7,040 |
9,122 |
14,257 |
9,863 |
11,964 |
14,466 |
22,072 |
19,929 |
15,543 |
15,340 |
12,483 |
| Book Value per Share |
|
$3.54 |
$3.26 |
$3.10 |
$3.70 |
$4.49 |
$0.00 |
$5.01 |
$4.04 |
$5.97 |
$6.13 |
$6.20 |
| Tangible Book Value per Share |
|
$1.14 |
$0.89 |
$0.71 |
$1.32 |
$2.02 |
($3.58) |
$1.74 |
$1.44 |
$2.32 |
$2.28 |
$2.43 |
| Total Capital |
|
31,162 |
29,748 |
30,152 |
29,543 |
31,010 |
33,353 |
27,750 |
29,938 |
35,476 |
34,650 |
34,587 |
| Total Debt |
|
26,301 |
25,276 |
25,895 |
24,445 |
24,854 |
26,618 |
20,897 |
22,962 |
27,326 |
26,882 |
26,762 |
| Total Long-Term Debt |
|
26,301 |
25,276 |
25,895 |
24,445 |
24,854 |
26,618 |
20,897 |
22,962 |
27,326 |
26,882 |
26,762 |
| Net Debt |
|
19,463 |
18,935 |
19,904 |
18,888 |
19,348 |
15,808 |
15,520 |
18,201 |
22,525 |
23,201 |
23,747 |
| Capital Expenditures (CapEx) |
|
1,770 |
2,122 |
2,218 |
551 |
1,901 |
846 |
365 |
902 |
1,179 |
1,185 |
1,198 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,070 |
893 |
888 |
1,236 |
1,450 |
13,806 |
-11,206 |
1,407 |
2,314 |
2,652 |
2,599 |
| Debt-free Net Working Capital (DFNWC) |
|
7,381 |
6,747 |
6,318 |
6,267 |
6,325 |
23,595 |
-6,162 |
5,783 |
6,636 |
5,843 |
5,177 |
| Net Working Capital (NWC) |
|
7,381 |
6,747 |
6,318 |
6,267 |
6,325 |
23,595 |
-6,162 |
5,783 |
6,636 |
5,843 |
5,177 |
| Net Nonoperating Expense (NNE) |
|
-41 |
246 |
-88 |
-50 |
-13 |
313 |
-50 |
426 |
871 |
1,101 |
973 |
| Net Nonoperating Obligations (NNO) |
|
19,463 |
18,935 |
19,904 |
18,888 |
19,348 |
5,822 |
27,412 |
18,201 |
22,525 |
23,201 |
23,747 |
| Total Depreciation and Amortization (D&A) |
|
1,146 |
1,261 |
1,350 |
1,337 |
1,215 |
538 |
537 |
535 |
564 |
605 |
629 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.13% |
3.56% |
3.21% |
4.16% |
5.16% |
93.42% |
-57.48% |
5.97% |
9.70% |
13.37% |
14.36% |
| Debt-free Net Working Capital to Revenue |
|
28.48% |
26.89% |
22.81% |
21.10% |
22.53% |
159.65% |
-31.61% |
24.56% |
27.82% |
29.46% |
28.61% |
| Net Working Capital to Revenue |
|
28.48% |
26.89% |
22.81% |
21.10% |
22.53% |
159.65% |
-31.61% |
24.56% |
27.82% |
29.46% |
28.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.19 |
($0.18) |
$0.22 |
$0.79 |
$1.05 |
($0.36) |
$0.00 |
$0.00 |
$1.78 |
$0.99 |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.36B |
1.36B |
1.36B |
1.35B |
1.35B |
1.35B |
0.00 |
0.00 |
1.33B |
1.25B |
1.25B |
| Adjusted Diluted Earnings per Share |
|
$0.19 |
($0.18) |
$0.22 |
$0.78 |
$1.05 |
($0.36) |
$0.00 |
$0.00 |
$1.76 |
$0.99 |
$0.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.36B |
1.36B |
1.36B |
1.35B |
1.35B |
1.35B |
0.00 |
0.00 |
1.35B |
1.26B |
1.25B |
| 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 |
|
1.36B |
1.36B |
1.36B |
1.35B |
1.35B |
1.35B |
0.00 |
0.00 |
1.26B |
1.25B |
1.24B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
456 |
15 |
526 |
1,093 |
895 |
300 |
1,741 |
2,487 |
3,211 |
2,451 |
1,494 |
| Normalized NOPAT Margin |
|
1.76% |
0.06% |
1.90% |
3.68% |
3.19% |
2.03% |
8.93% |
10.56% |
13.46% |
12.36% |
8.25% |
| Pre Tax Income Margin |
|
2.19% |
-0.09% |
2.38% |
4.94% |
4.17% |
-1.21% |
9.95% |
11.39% |
11.33% |
7.35% |
3.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.65 |
3.01 |
1.90 |
1.42 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.36 |
2.35 |
1.47 |
1.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.43 |
2.13 |
1.17 |
0.61 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.13 |
1.47 |
0.73 |
0.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
119.76% |
-79.31% |
57.93% |
22.11% |
19.46% |
-1.83% |
10.68% |
20.75% |
23.52% |
48.21% |
65.94% |
| Augmented Payout Ratio |
|
119.76% |
-79.31% |
57.93% |
22.11% |
19.46% |
-1.83% |
10.68% |
20.75% |
23.52% |
48.21% |
65.94% |