| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
720,741,538.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
720,741,538.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-23.98% |
-10.44% |
-9.16% |
-4.42% |
1.39% |
-2.03% |
-3.10% |
-7.43% |
-8.33% |
-9.08% |
-6.11% |
| EBITDA Growth |
|
-33.24% |
-72.08% |
87.74% |
-6.83% |
-0.24% |
153.22% |
-57.39% |
-81.32% |
-18.11% |
-145.85% |
47.63% |
| EBIT Growth |
|
-51.24% |
-118.82% |
1,429.73% |
-15.68% |
-15.21% |
324.61% |
-129.33% |
-162.28% |
-34.85% |
-391.14% |
154.22% |
| NOPAT Growth |
|
-55.09% |
-53.05% |
2,158.16% |
-16.18% |
-27.97% |
-121.18% |
-120.71% |
-185.19% |
-14.41% |
-1,593.60% |
82.68% |
| Net Income Growth |
|
-56.97% |
-114.68% |
836.99% |
-8.58% |
-26.61% |
63.16% |
-153.90% |
-274.89% |
-48.33% |
-4,120.00% |
-53.45% |
| EPS Growth |
|
-58.82% |
-116.85% |
661.54% |
-8.82% |
-28.57% |
46.67% |
-160.27% |
-290.32% |
-73.33% |
-2,600.00% |
-68.18% |
| Operating Cash Flow Growth |
|
-14.54% |
-20.31% |
-13.27% |
-37.94% |
-51.75% |
-50.85% |
-80.39% |
-156.22% |
40.88% |
-65.11% |
1,135.16% |
| Free Cash Flow Firm Growth |
|
92.18% |
0.00% |
101.43% |
103.92% |
81.38% |
-136.59% |
-327.67% |
-239.09% |
83.34% |
-44.43% |
265.27% |
| Invested Capital Growth |
|
9.00% |
-3.97% |
0.71% |
-2.15% |
2.24% |
1.62% |
2.79% |
3.98% |
1.00% |
-0.02% |
-5.27% |
| Revenue Q/Q Growth |
|
-6.04% |
-1.02% |
1.36% |
1.39% |
-0.33% |
-4.36% |
0.25% |
-3.13% |
-1.30% |
-5.14% |
3.53% |
| EBITDA Q/Q Growth |
|
-19.30% |
-62.08% |
175.97% |
10.34% |
-13.60% |
-3.75% |
-53.56% |
-51.64% |
278.87% |
-153.88% |
249.54% |
| EBIT Q/Q Growth |
|
-34.55% |
-133.39% |
396.34% |
30.21% |
-34.19% |
-11.55% |
-138.69% |
-176.51% |
168.85% |
-495.25% |
107.21% |
| NOPAT Q/Q Growth |
|
-36.63% |
-45.88% |
197.05% |
-17.71% |
-45.55% |
-115.92% |
-190.38% |
-238.55% |
154.70% |
-414.92% |
97.03% |
| Net Income Q/Q Growth |
|
-34.73% |
-129.05% |
666.32% |
-14.87% |
-47.60% |
-114.58% |
-728.57% |
-176.21% |
115.48% |
-1,291.13% |
69.87% |
| EPS Q/Q Growth |
|
-38.24% |
-135.71% |
586.67% |
-15.07% |
-51.61% |
-126.67% |
-450.00% |
-168.18% |
106.78% |
-2,800.00% |
65.74% |
| Operating Cash Flow Q/Q Growth |
|
23.09% |
-0.12% |
-71.98% |
80.17% |
-4.31% |
1.75% |
-88.82% |
-616.48% |
339.79% |
-74.80% |
295.77% |
| Free Cash Flow Firm Q/Q Growth |
|
93.07% |
168.57% |
-70.42% |
178.68% |
-132.94% |
-34.76% |
-84.04% |
-70.25% |
96.06% |
-1,068.50% |
310.60% |
| Invested Capital Q/Q Growth |
|
-2.23% |
-1.81% |
1.08% |
0.84% |
2.15% |
-2.40% |
2.24% |
2.00% |
-0.78% |
-3.39% |
-3.12% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
10.61% |
9.18% |
11.86% |
12.13% |
9.84% |
8.99% |
6.43% |
5.77% |
7.33% |
5.79% |
6.53% |
| EBITDA Margin |
|
11.45% |
4.39% |
11.95% |
13.00% |
11.27% |
11.34% |
5.25% |
2.62% |
10.07% |
-5.72% |
8.26% |
| Operating Margin |
|
4.47% |
2.74% |
4.69% |
6.06% |
3.36% |
2.59% |
-1.72% |
-6.00% |
1.31% |
-11.04% |
-0.32% |
| EBIT Margin |
|
5.33% |
-1.80% |
5.26% |
6.75% |
4.46% |
4.12% |
-1.59% |
-4.54% |
3.17% |
-13.20% |
0.92% |
| Profit (Net Income) Margin |
|
3.05% |
-0.89% |
5.00% |
4.20% |
2.21% |
-0.34% |
-2.78% |
-7.93% |
1.24% |
-15.61% |
-4.54% |
| Tax Burden Percent |
|
78.42% |
26.99% |
119.82% |
75.33% |
74.07% |
-15.98% |
77.54% |
121.55% |
177.14% |
95.41% |
114.10% |
| Interest Burden Percent |
|
72.90% |
184.29% |
79.33% |
82.50% |
66.80% |
51.05% |
225.30% |
143.57% |
22.15% |
123.94% |
-433.33% |
| Effective Tax Rate |
|
21.58% |
0.00% |
-19.82% |
24.67% |
25.93% |
115.98% |
0.00% |
0.00% |
-77.14% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.84% |
2.97% |
8.61% |
6.75% |
3.70% |
-0.63% |
-1.77% |
-5.98% |
3.22% |
-10.76% |
-0.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.23% |
-0.49% |
7.83% |
6.32% |
3.38% |
-0.54% |
-3.29% |
-9.52% |
2.20% |
-17.55% |
-3.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.22% |
-0.21% |
3.41% |
3.04% |
1.67% |
-0.29% |
-1.97% |
-5.42% |
1.23% |
-10.91% |
-2.69% |
| Return on Equity (ROE) |
|
8.06% |
2.76% |
12.01% |
9.78% |
5.37% |
-0.92% |
-3.74% |
-11.41% |
4.45% |
-21.68% |
-3.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
9.54% |
7.03% |
9.46% |
4.74% |
3.14% |
-0.90% |
-4.26% |
-1.91% |
-4.12% |
1.61% |
| Operating Return on Assets (OROA) |
|
4.15% |
-1.35% |
2.93% |
4.97% |
3.27% |
3.07% |
-1.17% |
-3.23% |
2.15% |
-9.11% |
0.62% |
| Return on Assets (ROA) |
|
2.37% |
-0.67% |
2.78% |
3.09% |
1.62% |
-0.25% |
-2.04% |
-5.64% |
0.85% |
-10.77% |
-3.05% |
| Return on Common Equity (ROCE) |
|
7.84% |
2.69% |
11.70% |
9.54% |
5.23% |
-0.90% |
-3.63% |
-10.84% |
4.21% |
-20.44% |
-2.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.17% |
0.00% |
6.90% |
6.70% |
6.23% |
0.00% |
2.22% |
-5.14% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
376 |
204 |
605 |
498 |
271 |
-43 |
-125 |
-424 |
232 |
-731 |
-22 |
| NOPAT Margin |
|
3.51% |
1.92% |
5.62% |
4.56% |
2.49% |
-0.41% |
-1.20% |
-4.20% |
2.33% |
-7.73% |
-0.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
3.46% |
0.78% |
0.42% |
0.32% |
-0.08% |
1.52% |
3.54% |
1.02% |
6.78% |
3.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.58% |
- |
- |
- |
-0.12% |
-0.36% |
-1.17% |
0.60% |
-1.99% |
-0.06% |
| Cost of Revenue to Revenue |
|
89.39% |
90.82% |
88.14% |
87.87% |
90.16% |
91.01% |
93.57% |
94.23% |
92.67% |
94.21% |
93.47% |
| SG&A Expenses to Revenue |
|
3.54% |
3.87% |
4.11% |
3.57% |
3.64% |
3.39% |
3.51% |
3.43% |
3.41% |
3.58% |
4.26% |
| R&D to Revenue |
|
1.84% |
2.01% |
1.90% |
1.80% |
1.91% |
1.94% |
1.92% |
1.86% |
1.92% |
1.83% |
1.85% |
| Operating Expenses to Revenue |
|
6.13% |
6.44% |
7.17% |
6.07% |
6.47% |
6.39% |
8.15% |
11.77% |
6.02% |
16.83% |
6.85% |
| Earnings before Interest and Taxes (EBIT) |
|
572 |
-191 |
566 |
737 |
485 |
429 |
-166 |
-459 |
316 |
-1,249 |
90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,229 |
466 |
1,286 |
1,419 |
1,226 |
1,180 |
548 |
265 |
1,004 |
-541 |
809 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.76 |
1.96 |
2.18 |
2.04 |
2.09 |
1.62 |
1.46 |
1.09 |
0.93 |
1.04 |
1.96 |
| Price to Tangible Book Value (P/TBV) |
|
3.89 |
4.62 |
5.10 |
4.73 |
4.92 |
3.97 |
3.77 |
2.70 |
2.23 |
2.54 |
5.09 |
| Price to Revenue (P/Rev) |
|
0.75 |
0.82 |
0.92 |
0.87 |
0.89 |
0.65 |
0.58 |
0.45 |
0.40 |
0.42 |
0.76 |
| Price to Earnings (P/E) |
|
26.34 |
61.89 |
33.50 |
32.38 |
35.99 |
25.17 |
83.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.72% |
5.39% |
4.89% |
5.28% |
5.13% |
6.98% |
8.02% |
10.57% |
10.68% |
8.98% |
4.20% |
| Earnings Yield |
|
3.80% |
1.62% |
2.98% |
3.09% |
2.78% |
3.97% |
1.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.52 |
1.63 |
1.76 |
1.66 |
1.68 |
1.37 |
1.27 |
1.05 |
0.96 |
1.02 |
1.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.95 |
1.03 |
1.15 |
1.11 |
1.14 |
0.92 |
0.87 |
0.75 |
0.69 |
0.73 |
1.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.54 |
11.81 |
11.16 |
10.86 |
11.23 |
7.71 |
8.49 |
9.76 |
9.48 |
22.96 |
27.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.46 |
35.67 |
27.59 |
28.36 |
30.92 |
17.79 |
25.00 |
108.68 |
236.68 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
31.31 |
29.13 |
22.86 |
22.53 |
24.43 |
29.15 |
69.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.76 |
8.87 |
9.80 |
10.35 |
13.15 |
13.53 |
14.61 |
25.43 |
18.18 |
28.38 |
20.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.77 |
25.14 |
17.36 |
35.82 |
44.07 |
0.00 |
0.00 |
0.00 |
0.00 |
92.03 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.79 |
0.84 |
0.92 |
0.93 |
0.93 |
0.97 |
1.02 |
0.96 |
1.01 |
1.10 |
1.15 |
| Long-Term Debt to Equity |
|
0.78 |
0.83 |
0.91 |
0.91 |
0.91 |
0.94 |
0.98 |
0.93 |
0.98 |
1.08 |
1.10 |
| Financial Leverage |
|
0.42 |
0.43 |
0.44 |
0.48 |
0.49 |
0.54 |
0.60 |
0.57 |
0.56 |
0.62 |
0.68 |
| Leverage Ratio |
|
3.04 |
2.94 |
3.95 |
2.97 |
3.02 |
3.12 |
3.21 |
3.14 |
3.18 |
3.28 |
3.44 |
| Compound Leverage Factor |
|
2.22 |
5.41 |
3.13 |
2.45 |
2.02 |
1.59 |
7.24 |
4.51 |
0.70 |
4.06 |
-14.92 |
| Debt to Total Capital |
|
44.26% |
45.76% |
47.93% |
48.07% |
48.29% |
49.26% |
50.42% |
48.88% |
50.31% |
52.36% |
53.49% |
| Short-Term Debt to Total Capital |
|
0.92% |
0.51% |
0.48% |
0.97% |
1.12% |
1.80% |
1.83% |
1.51% |
1.42% |
0.85% |
2.44% |
| Long-Term Debt to Total Capital |
|
43.34% |
45.25% |
47.46% |
47.09% |
47.17% |
47.46% |
48.60% |
47.37% |
48.89% |
51.51% |
51.05% |
| 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 |
|
1.42% |
1.42% |
1.35% |
1.33% |
1.45% |
1.41% |
1.45% |
3.74% |
3.97% |
4.12% |
4.20% |
| Common Equity to Total Capital |
|
54.32% |
52.82% |
50.71% |
50.60% |
50.26% |
49.33% |
48.12% |
47.38% |
45.72% |
43.52% |
42.31% |
| Debt to EBITDA |
|
3.12 |
4.13 |
3.87 |
3.95 |
4.00 |
3.39 |
4.02 |
5.52 |
6.44 |
15.09 |
12.54 |
| Net Debt to EBITDA |
|
1.70 |
2.34 |
2.14 |
2.27 |
2.40 |
2.12 |
2.75 |
3.52 |
3.55 |
8.75 |
7.17 |
| Long-Term Debt to EBITDA |
|
3.06 |
4.08 |
3.83 |
3.87 |
3.91 |
3.27 |
3.88 |
5.35 |
6.26 |
14.85 |
11.97 |
| Debt to NOPAT |
|
11.45 |
10.19 |
7.92 |
8.21 |
8.70 |
12.81 |
32.78 |
-170.46 |
-71.80 |
-16.20 |
-17.77 |
| Net Debt to NOPAT |
|
6.23 |
5.77 |
4.38 |
4.71 |
5.22 |
8.01 |
22.43 |
-108.63 |
-39.53 |
-9.39 |
-10.16 |
| Long-Term Debt to NOPAT |
|
11.21 |
10.08 |
7.84 |
8.04 |
8.50 |
12.34 |
31.59 |
-165.19 |
-69.77 |
-15.94 |
-16.96 |
| Altman Z-Score |
|
2.06 |
2.01 |
2.06 |
2.02 |
1.97 |
1.84 |
1.71 |
1.55 |
1.53 |
1.44 |
1.63 |
| Noncontrolling Interest Sharing Ratio |
|
2.65% |
2.55% |
2.59% |
2.53% |
2.68% |
2.70% |
2.76% |
4.93% |
5.42% |
5.68% |
5.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.79 |
1.77 |
1.80 |
1.75 |
1.66 |
1.61 |
1.54 |
1.69 |
1.94 |
1.97 |
1.85 |
| Quick Ratio |
|
1.02 |
0.96 |
1.05 |
1.01 |
0.94 |
0.88 |
0.82 |
0.96 |
1.16 |
1.14 |
1.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,998 |
1,370 |
405 |
1,129 |
-372 |
-501 |
-922 |
-1,570 |
-62 |
-724 |
1,524 |
| Operating Cash Flow to CapEx |
|
255.08% |
207.00% |
60.57% |
109.00% |
100.38% |
100.12% |
12.73% |
-67.14% |
237.76% |
47.18% |
232.23% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.40 |
6.95 |
2.04 |
5.73 |
-1.87 |
-2.32 |
-4.27 |
-7.51 |
-0.28 |
-3.31 |
6.96 |
| Operating Cash Flow to Interest Expense |
|
8.64 |
8.41 |
2.33 |
4.24 |
4.02 |
3.77 |
0.42 |
-2.25 |
5.10 |
1.30 |
5.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.25 |
4.35 |
-1.52 |
0.35 |
0.02 |
0.00 |
-2.89 |
-5.60 |
2.95 |
-1.45 |
2.92 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.78 |
0.75 |
0.56 |
0.74 |
0.73 |
0.75 |
0.73 |
0.71 |
0.68 |
0.69 |
0.67 |
| Accounts Receivable Turnover |
|
5.76 |
6.21 |
5.85 |
5.84 |
5.88 |
6.38 |
5.98 |
5.68 |
5.65 |
5.92 |
5.39 |
| Inventory Turnover |
|
5.91 |
6.08 |
5.85 |
5.92 |
5.95 |
6.08 |
5.88 |
5.86 |
5.66 |
5.70 |
5.44 |
| Fixed Asset Turnover |
|
2.26 |
2.15 |
2.09 |
2.05 |
2.02 |
2.00 |
1.96 |
1.90 |
1.83 |
1.81 |
1.77 |
| Accounts Payable Turnover |
|
5.85 |
5.87 |
5.78 |
5.83 |
5.77 |
5.96 |
5.76 |
5.67 |
5.73 |
6.19 |
5.76 |
| Days Sales Outstanding (DSO) |
|
63.32 |
58.77 |
62.38 |
62.50 |
62.12 |
57.25 |
61.02 |
64.30 |
64.58 |
61.65 |
67.71 |
| Days Inventory Outstanding (DIO) |
|
61.72 |
59.99 |
62.40 |
61.66 |
61.34 |
60.04 |
62.07 |
62.28 |
64.44 |
64.05 |
67.10 |
| Days Payable Outstanding (DPO) |
|
62.36 |
62.19 |
63.10 |
62.56 |
63.30 |
61.22 |
63.32 |
64.41 |
63.68 |
58.92 |
63.31 |
| Cash Conversion Cycle (CCC) |
|
62.68 |
56.57 |
61.68 |
61.61 |
60.16 |
56.08 |
59.77 |
62.17 |
65.35 |
66.79 |
71.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28,752 |
28,232 |
28,537 |
28,776 |
29,395 |
28,690 |
29,334 |
29,922 |
29,689 |
28,683 |
27,788 |
| Invested Capital Turnover |
|
1.66 |
1.55 |
1.53 |
1.48 |
1.49 |
1.51 |
1.47 |
1.42 |
1.38 |
1.39 |
1.38 |
| Increase / (Decrease) in Invested Capital |
|
2,374 |
-1,166 |
200 |
-631 |
643 |
458 |
797 |
1,146 |
294 |
-7.00 |
-1,546 |
| Enterprise Value (EV) |
|
43,616 |
46,079 |
50,248 |
47,763 |
49,375 |
39,430 |
37,124 |
31,409 |
28,402 |
29,293 |
42,424 |
| Market Capitalization |
|
34,431 |
36,454 |
40,136 |
37,305 |
38,291 |
28,095 |
24,578 |
18,718 |
16,254 |
16,618 |
29,885 |
| Book Value per Share |
|
$27.83 |
$26.53 |
$26.15 |
$26.05 |
$26.12 |
$24.79 |
$23.85 |
$24.38 |
$24.75 |
$22.52 |
$21.25 |
| Tangible Book Value per Share |
|
$12.59 |
$11.25 |
$11.17 |
$11.21 |
$11.11 |
$10.10 |
$9.26 |
$9.80 |
$10.31 |
$9.21 |
$8.19 |
| Total Capital |
|
36,025 |
35,226 |
36,331 |
36,200 |
36,435 |
35,178 |
34,886 |
36,371 |
38,365 |
36,780 |
36,044 |
| Total Debt |
|
15,945 |
16,118 |
17,414 |
17,400 |
17,594 |
17,327 |
17,591 |
17,779 |
19,301 |
19,258 |
19,281 |
| Total Long-Term Debt |
|
15,612 |
15,939 |
17,241 |
17,048 |
17,187 |
16,695 |
16,953 |
17,229 |
18,755 |
18,946 |
18,400 |
| Net Debt |
|
8,672 |
9,124 |
9,620 |
9,976 |
10,554 |
10,839 |
12,039 |
11,330 |
10,625 |
11,161 |
11,025 |
| Capital Expenditures (CapEx) |
|
650 |
800 |
766 |
767 |
797 |
813 |
715 |
700 |
474 |
602 |
484 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5,303 |
4,849 |
4,649 |
4,756 |
4,674 |
4,745 |
4,915 |
5,377 |
5,479 |
5,375 |
5,704 |
| Debt-free Net Working Capital (DFNWC) |
|
8,383 |
7,836 |
8,372 |
8,097 |
7,557 |
6,934 |
6,380 |
7,776 |
10,088 |
9,191 |
9,814 |
| Net Working Capital (NWC) |
|
8,050 |
7,657 |
8,199 |
7,745 |
7,150 |
6,302 |
5,742 |
7,226 |
9,542 |
8,879 |
8,933 |
| Net Nonoperating Expense (NNE) |
|
49 |
299 |
67 |
40 |
31 |
-8.15 |
165 |
377 |
108 |
746 |
423 |
| Net Nonoperating Obligations (NNO) |
|
8,672 |
9,124 |
9,620 |
9,976 |
10,554 |
10,839 |
12,039 |
11,330 |
10,625 |
11,161 |
11,025 |
| Total Depreciation and Amortization (D&A) |
|
657 |
657 |
720 |
682 |
741 |
751 |
714 |
724 |
688 |
708 |
719 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.56% |
10.87% |
10.68% |
11.05% |
10.82% |
11.04% |
11.53% |
12.86% |
13.39% |
13.45% |
14.50% |
| Debt-free Net Working Capital to Revenue |
|
18.28% |
17.56% |
19.23% |
18.82% |
17.50% |
16.14% |
14.97% |
18.59% |
24.66% |
23.00% |
24.95% |
| Net Working Capital to Revenue |
|
17.55% |
17.16% |
18.83% |
18.00% |
16.56% |
14.67% |
13.47% |
17.28% |
23.32% |
22.22% |
22.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.43 |
($0.16) |
$0.73 |
$0.62 |
$0.30 |
($0.08) |
($0.44) |
($1.18) |
$0.08 |
($2.16) |
($0.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
704M |
705.70M |
704.50M |
703.80M |
702.30M |
703.80M |
706.90M |
709.50M |
711.80M |
711.60M |
721.20M |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
($0.15) |
$0.73 |
$0.62 |
$0.30 |
($0.08) |
($0.44) |
($1.18) |
$0.08 |
($2.16) |
($0.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
707.50M |
709M |
705.50M |
705.30M |
703.60M |
705.10M |
706.90M |
709.50M |
713.20M |
711.60M |
721.20M |
| 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 |
|
701.40M |
702.29M |
703.21M |
700.92M |
700.09M |
703.83M |
706.86M |
708.84M |
710.77M |
717.53M |
720.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
376 |
189 |
385 |
498 |
289 |
213 |
20 |
-11 |
108 |
-7.00 |
-2.80 |
| Normalized NOPAT Margin |
|
3.51% |
1.78% |
3.58% |
4.56% |
2.66% |
2.05% |
0.19% |
-0.10% |
1.08% |
-0.07% |
-0.03% |
| Pre Tax Income Margin |
|
3.89% |
-3.31% |
4.17% |
5.57% |
2.98% |
2.10% |
-3.59% |
-6.52% |
0.70% |
-16.36% |
-3.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.98 |
-0.97 |
2.84 |
3.74 |
2.44 |
1.99 |
-0.77 |
-2.20 |
1.43 |
-5.70 |
0.41 |
| NOPAT to Interest Expense |
|
1.96 |
1.03 |
3.04 |
2.53 |
1.36 |
-0.20 |
-0.58 |
-2.03 |
1.05 |
-3.34 |
-0.10 |
| EBIT Less CapEx to Interest Expense |
|
-0.41 |
-5.03 |
-1.01 |
-0.15 |
-1.57 |
-1.78 |
-4.08 |
-5.55 |
-0.71 |
-8.45 |
-1.80 |
| NOPAT Less CapEx to Interest Expense |
|
-1.43 |
-3.03 |
-0.81 |
-1.37 |
-2.64 |
-3.96 |
-3.89 |
-5.38 |
-1.09 |
-6.09 |
-2.31 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
147.50% |
312.27% |
162.00% |
168.32% |
179.84% |
170.11% |
550.13% |
-232.28% |
-184.83% |
-68.04% |
-56.10% |
| Augmented Payout Ratio |
|
192.08% |
406.97% |
217.07% |
221.25% |
234.09% |
211.24% |
628.95% |
-242.89% |
-184.83% |
-68.04% |
-56.10% |