| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
652,873,584.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
652,873,584.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.26% |
-19.51% |
-5.72% |
1.60% |
-0.22% |
3.67% |
11.45% |
2.05% |
7.11% |
10.74% |
1.88% |
| EBITDA Growth |
|
75.73% |
12.48% |
13.75% |
26.18% |
-14.59% |
15.97% |
16.26% |
-2.49% |
-1.33% |
0.56% |
9.17% |
| EBIT Growth |
|
185.48% |
10.79% |
13.72% |
41.71% |
-17.33% |
31.84% |
27.06% |
-1.21% |
-14.00% |
-8.30% |
5.32% |
| NOPAT Growth |
|
49.04% |
84.34% |
15.46% |
97.43% |
-19.97% |
-18.79% |
1.23% |
-20.00% |
53.97% |
1.36% |
-0.30% |
| Net Income Growth |
|
39.60% |
43.28% |
7.69% |
93.22% |
-31.56% |
29.17% |
-15.14% |
-13.16% |
51.81% |
6.45% |
6.40% |
| EPS Growth |
|
33.33% |
63.16% |
12.24% |
111.76% |
-25.00% |
19.35% |
-18.18% |
-16.67% |
50.00% |
8.11% |
6.67% |
| Operating Cash Flow Growth |
|
69.16% |
66.60% |
-68.59% |
-25.10% |
-76.83% |
10.02% |
-23.79% |
-2.78% |
445.59% |
-12.94% |
-31.22% |
| Free Cash Flow Firm Growth |
|
25.59% |
75.55% |
73.90% |
67.09% |
39.67% |
-106.00% |
-412.35% |
-383.61% |
-213.25% |
38.55% |
72.34% |
| Invested Capital Growth |
|
9.08% |
5.23% |
4.41% |
4.47% |
5.32% |
7.95% |
14.30% |
14.92% |
14.01% |
5.08% |
4.60% |
| Revenue Q/Q Growth |
|
-0.80% |
17.31% |
20.07% |
-27.29% |
-2.57% |
21.88% |
29.09% |
-33.42% |
2.26% |
26.01% |
18.76% |
| EBITDA Q/Q Growth |
|
29.47% |
-18.34% |
50.68% |
-11.18% |
-12.36% |
10.87% |
23.45% |
-18.71% |
-5.12% |
9.19% |
29.63% |
| EBIT Q/Q Growth |
|
51.71% |
-28.44% |
110.00% |
-21.27% |
-11.49% |
14.12% |
38.72% |
-29.50% |
-13.47% |
14.62% |
50.62% |
| NOPAT Q/Q Growth |
|
101.98% |
26.21% |
-4.37% |
-19.01% |
-18.13% |
28.08% |
19.20% |
-36.00% |
57.59% |
-15.69% |
17.25% |
| Net Income Q/Q Growth |
|
138.98% |
-31.91% |
82.29% |
-34.86% |
-15.35% |
28.50% |
19.76% |
-33.33% |
47.98% |
-9.90% |
19.70% |
| EPS Q/Q Growth |
|
135.29% |
-22.50% |
77.42% |
-34.55% |
-16.67% |
23.33% |
21.62% |
-33.33% |
50.00% |
-11.11% |
20.00% |
| Operating Cash Flow Q/Q Growth |
|
-23.67% |
37.65% |
-33.42% |
7.06% |
-76.39% |
553.68% |
-53.88% |
36.59% |
32.50% |
4.31% |
-63.57% |
| Free Cash Flow Firm Q/Q Growth |
|
22.36% |
53.39% |
23.43% |
-18.77% |
-42.32% |
-59.16% |
-90.45% |
-12.10% |
7.81% |
68.78% |
14.26% |
| Invested Capital Q/Q Growth |
|
2.63% |
1.83% |
-1.63% |
1.62% |
3.46% |
4.38% |
4.16% |
2.17% |
2.65% |
-3.81% |
3.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
54.78% |
37.12% |
42.86% |
52.18% |
47.58% |
43.15% |
39.93% |
47.69% |
51.66% |
43.75% |
41.61% |
| EBITDA Margin |
|
48.66% |
33.87% |
37.90% |
46.30% |
41.65% |
37.89% |
36.23% |
44.24% |
41.05% |
35.57% |
38.82% |
| Operating Margin |
|
27.85% |
14.71% |
23.51% |
24.51% |
22.84% |
21.35% |
22.23% |
21.45% |
25.25% |
21.64% |
22.12% |
| EBIT Margin |
|
28.55% |
17.42% |
24.05% |
26.04% |
23.65% |
22.15% |
23.80% |
25.21% |
21.33% |
19.40% |
24.61% |
| Profit (Net Income) Margin |
|
15.16% |
8.80% |
13.36% |
11.97% |
10.40% |
10.96% |
10.17% |
10.19% |
14.74% |
10.54% |
10.62% |
| Tax Burden Percent |
|
80.57% |
164.10% |
81.78% |
87.36% |
78.78% |
88.57% |
78.57% |
78.26% |
102.45% |
80.00% |
77.26% |
| Interest Burden Percent |
|
65.91% |
30.79% |
67.94% |
52.62% |
55.81% |
55.89% |
54.39% |
51.63% |
67.45% |
67.90% |
55.87% |
| Effective Tax Rate |
|
19.43% |
-64.10% |
18.22% |
12.64% |
21.22% |
11.43% |
21.43% |
21.74% |
-2.45% |
20.00% |
22.74% |
| Return on Invested Capital (ROIC) |
|
7.68% |
7.52% |
5.96% |
6.55% |
5.34% |
5.49% |
5.18% |
4.90% |
7.44% |
5.11% |
4.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.90% |
5.67% |
5.07% |
5.53% |
4.59% |
4.58% |
4.10% |
4.26% |
6.38% |
4.30% |
4.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
12.08% |
10.38% |
8.66% |
9.42% |
8.58% |
8.82% |
7.70% |
8.00% |
12.37% |
8.18% |
7.76% |
| Return on Equity (ROE) |
|
19.77% |
17.90% |
14.62% |
15.97% |
13.92% |
14.31% |
12.87% |
12.91% |
19.81% |
13.29% |
12.64% |
| Cash Return on Invested Capital (CROIC) |
|
-3.65% |
0.22% |
1.32% |
1.88% |
0.63% |
-2.03% |
-7.78% |
-8.69% |
-7.49% |
0.67% |
0.90% |
| Operating Return on Assets (OROA) |
|
6.96% |
3.87% |
5.27% |
5.64% |
4.95% |
4.59% |
5.03% |
5.32% |
4.42% |
4.02% |
5.02% |
| Return on Assets (ROA) |
|
3.69% |
1.96% |
2.93% |
2.59% |
2.17% |
2.27% |
2.15% |
2.15% |
3.05% |
2.18% |
2.17% |
| Return on Common Equity (ROCE) |
|
18.97% |
17.18% |
14.05% |
15.36% |
13.92% |
14.31% |
12.87% |
12.91% |
19.81% |
13.29% |
12.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.96% |
0.00% |
9.42% |
10.16% |
9.14% |
0.00% |
8.82% |
8.49% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
417 |
527 |
504 |
408 |
334 |
428 |
510 |
326 |
514 |
434 |
508 |
| NOPAT Margin |
|
22.44% |
24.14% |
19.23% |
21.41% |
18.00% |
18.91% |
17.46% |
16.79% |
25.87% |
17.31% |
17.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.79% |
1.85% |
0.88% |
1.02% |
0.75% |
0.92% |
1.08% |
0.64% |
1.06% |
0.82% |
0.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.82% |
- |
- |
- |
1.33% |
1.51% |
0.98% |
1.51% |
1.25% |
1.38% |
| Cost of Revenue to Revenue |
|
45.22% |
62.88% |
57.14% |
47.82% |
52.42% |
56.85% |
60.07% |
52.31% |
48.34% |
56.25% |
58.39% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
26.94% |
22.41% |
19.35% |
27.66% |
24.73% |
21.79% |
17.71% |
26.23% |
26.41% |
22.12% |
19.50% |
| Earnings before Interest and Taxes (EBIT) |
|
531 |
380 |
630 |
496 |
439 |
501 |
695 |
490 |
424 |
486 |
732 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
905 |
739 |
993 |
882 |
773 |
857 |
1,058 |
860 |
816 |
891 |
1,155 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.72 |
1.80 |
1.77 |
1.90 |
1.79 |
1.93 |
2.16 |
2.18 |
2.30 |
2.23 |
2.46 |
| Price to Tangible Book Value (P/TBV) |
|
3.03 |
3.16 |
2.93 |
3.07 |
2.87 |
3.06 |
3.37 |
3.39 |
3.57 |
3.27 |
3.57 |
| Price to Revenue (P/Rev) |
|
1.78 |
2.00 |
2.08 |
2.30 |
2.21 |
2.38 |
2.64 |
2.67 |
2.78 |
2.66 |
2.99 |
| Price to Earnings (P/E) |
|
20.65 |
20.08 |
19.61 |
19.17 |
19.61 |
20.16 |
24.44 |
25.62 |
24.45 |
23.66 |
26.31 |
| Dividend Yield |
|
2.88% |
2.79% |
2.78% |
2.57% |
2.72% |
2.57% |
2.29% |
2.31% |
2.24% |
2.31% |
2.06% |
| Earnings Yield |
|
4.84% |
4.98% |
5.10% |
5.22% |
5.10% |
4.96% |
4.09% |
3.90% |
4.09% |
4.23% |
3.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.23 |
1.26 |
1.31 |
1.36 |
1.31 |
1.34 |
1.39 |
1.39 |
1.41 |
1.48 |
1.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.76 |
4.14 |
4.31 |
4.53 |
4.52 |
4.81 |
4.99 |
5.07 |
5.23 |
5.12 |
5.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.32 |
11.20 |
11.13 |
11.12 |
11.54 |
11.85 |
12.21 |
12.55 |
13.16 |
13.21 |
14.04 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.30 |
19.84 |
19.77 |
19.33 |
20.23 |
20.11 |
20.15 |
20.64 |
22.28 |
22.86 |
24.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.58 |
24.25 |
23.66 |
22.17 |
23.11 |
24.87 |
26.57 |
28.52 |
26.84 |
26.90 |
29.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.76 |
9.29 |
13.61 |
15.46 |
18.81 |
19.42 |
22.18 |
22.84 |
18.32 |
19.26 |
22.17 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
583.11 |
100.90 |
73.72 |
213.95 |
0.00 |
0.00 |
0.00 |
0.00 |
225.84 |
177.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.97 |
1.99 |
1.97 |
1.90 |
1.94 |
2.02 |
2.09 |
2.03 |
2.08 |
2.11 |
2.21 |
| Long-Term Debt to Equity |
|
1.76 |
1.82 |
1.81 |
1.79 |
1.87 |
1.91 |
1.86 |
1.87 |
1.76 |
1.84 |
1.96 |
| Financial Leverage |
|
1.75 |
1.83 |
1.71 |
1.70 |
1.87 |
1.93 |
1.88 |
1.88 |
1.94 |
1.90 |
1.94 |
| Leverage Ratio |
|
3.87 |
3.97 |
3.83 |
3.82 |
4.07 |
4.11 |
4.04 |
3.98 |
4.08 |
4.14 |
4.12 |
| Compound Leverage Factor |
|
2.55 |
1.22 |
2.60 |
2.01 |
2.27 |
2.29 |
2.20 |
2.06 |
2.75 |
2.81 |
2.30 |
| Debt to Total Capital |
|
66.35% |
66.54% |
66.30% |
65.51% |
66.02% |
66.93% |
67.63% |
66.99% |
67.52% |
67.86% |
68.84% |
| Short-Term Debt to Total Capital |
|
7.25% |
5.76% |
5.23% |
3.82% |
2.38% |
3.67% |
7.46% |
5.38% |
10.41% |
8.58% |
7.66% |
| Long-Term Debt to Total Capital |
|
59.11% |
60.78% |
61.07% |
61.68% |
63.64% |
63.25% |
60.17% |
61.61% |
57.10% |
59.27% |
61.18% |
| 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 |
|
33.65% |
33.46% |
33.70% |
34.49% |
33.98% |
33.07% |
32.37% |
33.01% |
32.48% |
32.14% |
31.16% |
| Debt to EBITDA |
|
5.62 |
5.98 |
5.95 |
5.64 |
6.10 |
6.16 |
6.26 |
6.16 |
6.34 |
6.49 |
6.79 |
| Net Debt to EBITDA |
|
5.42 |
5.78 |
5.76 |
5.48 |
5.91 |
5.99 |
5.75 |
5.94 |
6.17 |
6.34 |
6.47 |
| Long-Term Debt to EBITDA |
|
5.01 |
5.46 |
5.48 |
5.31 |
5.88 |
5.82 |
5.57 |
5.66 |
5.36 |
5.67 |
6.04 |
| Debt to NOPAT |
|
13.94 |
12.95 |
12.65 |
11.24 |
12.22 |
12.92 |
13.63 |
14.00 |
12.92 |
13.23 |
14.24 |
| Net Debt to NOPAT |
|
13.44 |
12.52 |
12.26 |
10.93 |
11.84 |
12.57 |
12.50 |
13.51 |
12.57 |
12.92 |
13.57 |
| Long-Term Debt to NOPAT |
|
12.42 |
11.83 |
11.65 |
10.59 |
11.78 |
12.21 |
12.13 |
12.87 |
10.93 |
11.55 |
12.66 |
| Altman Z-Score |
|
0.63 |
0.61 |
0.69 |
0.71 |
0.64 |
0.67 |
0.73 |
0.72 |
0.67 |
0.70 |
0.80 |
| Noncontrolling Interest Sharing Ratio |
|
4.05% |
4.02% |
3.88% |
3.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.78 |
0.78 |
1.25 |
1.20 |
1.11 |
1.08 |
0.93 |
0.79 |
0.51 |
0.91 |
1.16 |
| Quick Ratio |
|
0.46 |
0.48 |
0.49 |
0.44 |
0.44 |
0.45 |
0.71 |
0.52 |
0.32 |
0.31 |
0.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,923 |
-896 |
-686 |
-815 |
-1,160 |
-1,846 |
-3,516 |
-3,942 |
-3,634 |
-1,134 |
-973 |
| Operating Cash Flow to CapEx |
|
55.17% |
74.95% |
63.67% |
70.94% |
16.11% |
44.18% |
29.39% |
49.60% |
60.72% |
52.26% |
23.54% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.36 |
-5.09 |
-5.77 |
-3.47 |
-4.68 |
-7.38 |
-11.09 |
-16.63 |
-26.33 |
-7.27 |
-3.01 |
| Operating Cash Flow to Interest Expense |
|
2.55 |
4.59 |
4.52 |
2.45 |
0.55 |
3.56 |
1.29 |
2.36 |
5.38 |
4.96 |
0.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.07 |
-1.53 |
-2.58 |
-1.00 |
-2.85 |
-4.49 |
-3.11 |
-2.40 |
-3.48 |
-4.53 |
-2.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
| Accounts Receivable Turnover |
|
8.41 |
6.04 |
7.36 |
9.04 |
7.98 |
7.02 |
7.71 |
8.52 |
8.02 |
7.08 |
7.38 |
| Inventory Turnover |
|
6.55 |
6.09 |
6.55 |
6.46 |
6.16 |
6.29 |
7.75 |
7.21 |
6.62 |
7.11 |
8.04 |
| Fixed Asset Turnover |
|
0.34 |
0.31 |
0.30 |
0.29 |
0.28 |
0.28 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
| Accounts Payable Turnover |
|
6.19 |
4.42 |
5.60 |
4.89 |
3.88 |
4.17 |
5.49 |
5.13 |
3.78 |
3.92 |
4.96 |
| Days Sales Outstanding (DSO) |
|
43.42 |
60.42 |
49.57 |
40.39 |
45.74 |
52.03 |
47.32 |
42.85 |
45.53 |
51.57 |
49.48 |
| Days Inventory Outstanding (DIO) |
|
55.75 |
59.96 |
55.76 |
56.52 |
59.25 |
58.03 |
47.11 |
50.65 |
55.10 |
51.33 |
45.41 |
| Days Payable Outstanding (DPO) |
|
59.01 |
82.65 |
65.15 |
74.60 |
93.96 |
87.48 |
66.53 |
71.11 |
96.45 |
93.01 |
73.55 |
| Cash Conversion Cycle (CCC) |
|
40.16 |
37.73 |
40.19 |
22.30 |
11.03 |
22.58 |
27.90 |
22.39 |
4.18 |
9.89 |
21.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28,106 |
28,621 |
28,155 |
28,610 |
29,600 |
30,895 |
32,181 |
32,878 |
33,748 |
32,463 |
33,662 |
| Invested Capital Turnover |
|
0.34 |
0.31 |
0.31 |
0.31 |
0.30 |
0.29 |
0.30 |
0.29 |
0.29 |
0.30 |
0.29 |
| Increase / (Decrease) in Invested Capital |
|
2,340 |
1,423 |
1,190 |
1,223 |
1,494 |
2,274 |
4,026 |
4,268 |
4,148 |
1,568 |
1,481 |
| Enterprise Value (EV) |
|
34,677 |
36,006 |
36,774 |
38,784 |
38,712 |
41,543 |
44,603 |
45,563 |
47,653 |
47,890 |
52,273 |
| Market Capitalization |
|
16,461 |
17,414 |
17,724 |
19,665 |
18,887 |
20,546 |
23,612 |
23,981 |
25,331 |
24,894 |
28,178 |
| Book Value per Share |
|
$15.19 |
$15.31 |
$15.81 |
$16.19 |
$16.41 |
$16.37 |
$16.81 |
$16.88 |
$16.90 |
$17.08 |
$17.54 |
| Tangible Book Value per Share |
|
$8.59 |
$8.72 |
$9.58 |
$10.02 |
$10.27 |
$10.32 |
$10.76 |
$10.84 |
$10.86 |
$11.65 |
$12.10 |
| Total Capital |
|
28,487 |
28,890 |
29,667 |
30,016 |
31,003 |
32,248 |
33,840 |
33,377 |
33,973 |
34,697 |
36,738 |
| Total Debt |
|
18,902 |
19,223 |
19,669 |
19,662 |
20,468 |
21,582 |
22,885 |
22,358 |
22,938 |
23,544 |
25,289 |
| Total Long-Term Debt |
|
16,838 |
17,559 |
18,117 |
18,514 |
19,729 |
20,397 |
20,362 |
20,564 |
19,400 |
20,566 |
22,476 |
| Net Debt |
|
18,216 |
18,592 |
19,050 |
19,119 |
19,825 |
20,997 |
20,991 |
21,582 |
22,322 |
22,996 |
24,095 |
| Capital Expenditures (CapEx) |
|
1,064 |
1,078 |
845 |
812 |
844 |
2,012 |
1,395 |
1,129 |
1,222 |
1,481 |
1,198 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
507 |
196 |
1,789 |
1,275 |
530 |
936 |
324 |
253 |
128 |
1,871 |
2,494 |
| Debt-free Net Working Capital (DFNWC) |
|
1,193 |
827 |
2,408 |
1,818 |
1,173 |
1,521 |
2,218 |
1,029 |
744 |
2,419 |
3,688 |
| Net Working Capital (NWC) |
|
-871 |
-837 |
856 |
670 |
434 |
336 |
-305 |
-765 |
-2,794 |
-559 |
875 |
| Net Nonoperating Expense (NNE) |
|
135 |
335 |
154 |
180 |
141 |
180 |
213 |
128 |
221 |
170 |
192 |
| Net Nonoperating Obligations (NNO) |
|
18,521 |
18,954 |
18,157 |
18,256 |
19,065 |
20,229 |
21,226 |
21,859 |
22,713 |
21,310 |
22,213 |
| Total Depreciation and Amortization (D&A) |
|
374 |
359 |
363 |
386 |
334 |
356 |
363 |
370 |
392 |
405 |
423 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.50% |
2.25% |
20.96% |
14.88% |
6.19% |
10.83% |
3.62% |
2.82% |
1.40% |
20.00% |
26.50% |
| Debt-free Net Working Capital to Revenue |
|
12.93% |
9.51% |
28.21% |
21.22% |
13.70% |
17.60% |
24.80% |
11.46% |
8.16% |
25.85% |
39.18% |
| Net Working Capital to Revenue |
|
-9.44% |
-9.63% |
10.03% |
7.82% |
5.07% |
3.89% |
-3.41% |
-8.52% |
-30.66% |
-5.97% |
9.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
$0.29 |
$0.55 |
$0.36 |
$0.30 |
$0.37 |
$0.45 |
$0.30 |
$0.45 |
$0.41 |
$0.48 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
631.19M |
630.95M |
632.23M |
640.75M |
647.80M |
643.16M |
652.16M |
652.78M |
652.86M |
652.67M |
653.42M |
| Adjusted Diluted Earnings per Share |
|
$0.40 |
$0.31 |
$0.55 |
$0.36 |
$0.30 |
$0.37 |
$0.45 |
$0.30 |
$0.45 |
$0.40 |
$0.48 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
633.04M |
633.18M |
633.97M |
641.82M |
648.21M |
644.14M |
653.32M |
654.04M |
656.03M |
655.65M |
659.39M |
| 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 |
|
631.23M |
631.60M |
639.73M |
641.97M |
651.73M |
651.73M |
652.73M |
652.87M |
652.87M |
652.87M |
654.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
417 |
225 |
504 |
408 |
334 |
428 |
510 |
326 |
351 |
434 |
508 |
| Normalized NOPAT Margin |
|
22.44% |
10.30% |
19.23% |
21.41% |
18.00% |
18.91% |
17.46% |
16.79% |
17.68% |
17.31% |
17.09% |
| Pre Tax Income Margin |
|
18.82% |
5.36% |
16.34% |
13.70% |
13.20% |
12.38% |
12.95% |
13.01% |
14.39% |
13.17% |
13.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.31 |
2.16 |
5.29 |
2.11 |
1.77 |
2.00 |
2.19 |
2.07 |
3.07 |
3.12 |
2.27 |
| NOPAT to Interest Expense |
|
1.81 |
2.99 |
4.23 |
1.74 |
1.35 |
1.71 |
1.61 |
1.38 |
3.73 |
2.78 |
1.57 |
| EBIT Less CapEx to Interest Expense |
|
-2.32 |
-3.97 |
-1.81 |
-1.34 |
-1.63 |
-6.04 |
-2.21 |
-2.70 |
-5.78 |
-6.38 |
-1.44 |
| NOPAT Less CapEx to Interest Expense |
|
-2.81 |
-3.13 |
-2.87 |
-1.72 |
-2.06 |
-6.34 |
-2.79 |
-3.39 |
-5.13 |
-6.71 |
-2.14 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
60.65% |
58.34% |
54.88% |
49.90% |
53.06% |
51.23% |
55.80% |
59.29% |
54.92% |
54.56% |
54.25% |
| Augmented Payout Ratio |
|
60.65% |
58.34% |
54.88% |
49.90% |
53.06% |
51.23% |
55.80% |
59.29% |
54.92% |
54.56% |
54.25% |