| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,181,830,165.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,181,830,165.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.58% |
4.18% |
-8.69% |
5.08% |
51.45% |
7.86% |
57.84% |
31.84% |
-4.57% |
36.78% |
24.52% |
| EBITDA Growth |
|
35.81% |
527.78% |
-14.34% |
-17.13% |
61.80% |
-55.68% |
46.04% |
46.97% |
-18.57% |
151.52% |
-11.24% |
| EBIT Growth |
|
50.87% |
725.78% |
-21.94% |
-25.88% |
95.53% |
-72.09% |
65.31% |
63.92% |
-26.17% |
290.07% |
-17.22% |
| NOPAT Growth |
|
4.60% |
355.12% |
3.90% |
-13.98% |
22.82% |
-8.81% |
24.23% |
7.65% |
-12.06% |
92.14% |
-12.91% |
| Net Income Growth |
|
-54.23% |
229.60% |
-16.22% |
-3.30% |
132.68% |
-82.10% |
49.82% |
16.54% |
-43.21% |
639.43% |
-26.41% |
| EPS Growth |
|
-69.51% |
149.41% |
-21.18% |
-8.61% |
127.33% |
-126.19% |
44.77% |
16.82% |
-50.68% |
1,033.33% |
-23.96% |
| Operating Cash Flow Growth |
|
67.49% |
11.63% |
-18.58% |
-23.68% |
4.70% |
-30.72% |
-8.76% |
22.82% |
-13.24% |
11.12% |
-20.95% |
| Free Cash Flow Firm Growth |
|
2,181.72% |
-12.40% |
-149.51% |
-196.23% |
-404.57% |
-436.93% |
37.11% |
25.33% |
102.89% |
60.20% |
-34.02% |
| Invested Capital Growth |
|
-2.26% |
-1.62% |
6.06% |
6.90% |
11.98% |
10.34% |
4.57% |
5.21% |
0.84% |
5.14% |
4.97% |
| Revenue Q/Q Growth |
|
-7.75% |
23.44% |
-9.19% |
1.62% |
32.96% |
-12.09% |
32.89% |
-15.12% |
-3.76% |
26.00% |
20.98% |
| EBITDA Q/Q Growth |
|
-41.62% |
76.97% |
-22.40% |
3.35% |
14.00% |
-51.52% |
155.66% |
4.02% |
-36.84% |
49.75% |
-9.77% |
| EBIT Q/Q Growth |
|
-55.58% |
128.52% |
-28.90% |
2.70% |
17.18% |
-67.38% |
321.10% |
1.84% |
-47.23% |
72.35% |
-10.64% |
| NOPAT Q/Q Growth |
|
-22.03% |
-4.80% |
53.43% |
-24.47% |
11.33% |
-29.31% |
109.01% |
-34.55% |
-9.06% |
54.45% |
-5.26% |
| Net Income Q/Q Growth |
|
-69.56% |
168.64% |
-6.52% |
26.51% |
-26.76% |
-79.34% |
682.47% |
-1.59% |
-64.31% |
169.08% |
-22.13% |
| EPS Q/Q Growth |
|
-72.07% |
118.64% |
-18.29% |
-6.19% |
-30.52% |
-125.19% |
751.18% |
2.50% |
-70.66% |
215.69% |
-19.90% |
| Operating Cash Flow Q/Q Growth |
|
-19.06% |
42.98% |
-24.47% |
-12.69% |
11.04% |
-5.39% |
-0.53% |
17.54% |
-21.57% |
21.17% |
-29.24% |
| Free Cash Flow Firm Q/Q Growth |
|
-41.43% |
-21.83% |
-303.26% |
-30.98% |
-85.37% |
13.53% |
70.05% |
-55.52% |
107.18% |
-1,290.27% |
-0.86% |
| Invested Capital Q/Q Growth |
|
-1.10% |
-1.97% |
7.26% |
2.21% |
3.60% |
-3.41% |
2.24% |
2.83% |
-0.69% |
0.71% |
2.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.92% |
52.19% |
54.70% |
51.64% |
39.08% |
40.54% |
40.81% |
42.48% |
42.02% |
41.50% |
32.32% |
| EBITDA Margin |
|
24.79% |
35.55% |
30.38% |
30.90% |
26.49% |
14.61% |
28.11% |
34.44% |
22.60% |
26.86% |
20.03% |
| Operating Margin |
|
18.22% |
16.52% |
24.56% |
20.05% |
14.90% |
14.41% |
19.85% |
15.39% |
15.51% |
16.06% |
14.43% |
| EBIT Margin |
|
13.50% |
24.99% |
19.57% |
19.78% |
17.43% |
6.47% |
20.50% |
24.59% |
13.48% |
18.44% |
13.62% |
| Profit (Net Income) Margin |
|
6.33% |
13.77% |
14.18% |
17.65% |
9.72% |
2.29% |
13.46% |
15.60% |
5.79% |
12.36% |
7.95% |
| Tax Burden Percent |
|
82.96% |
70.58% |
80.22% |
73.03% |
82.26% |
68.39% |
78.13% |
77.70% |
72.83% |
86.25% |
75.18% |
| Interest Burden Percent |
|
56.51% |
78.08% |
90.32% |
122.21% |
67.81% |
51.67% |
84.05% |
81.66% |
58.92% |
77.67% |
77.64% |
| Effective Tax Rate |
|
17.04% |
29.42% |
19.78% |
26.97% |
17.74% |
31.61% |
21.87% |
22.30% |
27.17% |
13.75% |
24.82% |
| Return on Invested Capital (ROIC) |
|
5.14% |
4.10% |
6.51% |
4.81% |
4.43% |
3.73% |
6.30% |
5.04% |
4.64% |
6.24% |
5.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.76% |
4.51% |
5.59% |
5.31% |
3.87% |
2.26% |
5.81% |
5.77% |
3.62% |
5.89% |
4.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.51% |
4.35% |
5.58% |
5.29% |
3.82% |
2.32% |
6.24% |
6.22% |
4.11% |
7.08% |
5.11% |
| Return on Equity (ROE) |
|
8.64% |
8.45% |
12.09% |
10.10% |
8.25% |
6.06% |
12.54% |
11.26% |
8.75% |
13.32% |
10.21% |
| Cash Return on Invested Capital (CROIC) |
|
5.36% |
6.99% |
-0.68% |
-1.79% |
-6.20% |
-4.56% |
0.94% |
0.32% |
4.36% |
1.01% |
0.82% |
| Operating Return on Assets (OROA) |
|
3.34% |
6.14% |
4.65% |
4.64% |
4.47% |
1.66% |
5.84% |
7.23% |
3.85% |
5.63% |
4.36% |
| Return on Assets (ROA) |
|
1.57% |
3.38% |
3.37% |
4.14% |
2.49% |
0.59% |
3.83% |
4.59% |
1.65% |
3.77% |
2.55% |
| Return on Common Equity (ROCE) |
|
7.39% |
7.12% |
10.25% |
8.59% |
7.05% |
5.16% |
10.76% |
9.67% |
7.46% |
11.32% |
8.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.99% |
0.00% |
9.20% |
8.78% |
10.12% |
0.00% |
9.45% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,100 |
1,047 |
1,606 |
1,213 |
1,350 |
955 |
1,995 |
1,306 |
1,188 |
1,834 |
1,738 |
| NOPAT Margin |
|
15.12% |
11.66% |
19.70% |
14.64% |
12.26% |
9.86% |
15.51% |
11.96% |
11.30% |
13.85% |
10.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.38% |
-0.41% |
0.92% |
-0.50% |
0.56% |
1.47% |
0.49% |
-0.73% |
1.02% |
0.34% |
0.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.95% |
- |
- |
- |
0.81% |
1.65% |
1.05% |
0.96% |
1.48% |
1.37% |
| Cost of Revenue to Revenue |
|
49.08% |
47.81% |
45.30% |
48.36% |
60.92% |
59.46% |
59.19% |
57.52% |
57.98% |
58.50% |
67.68% |
| SG&A Expenses to Revenue |
|
20.88% |
21.80% |
19.33% |
20.36% |
15.33% |
16.48% |
13.36% |
15.53% |
16.96% |
15.65% |
11.49% |
| 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 |
|
32.70% |
35.67% |
30.14% |
31.59% |
24.18% |
26.12% |
20.97% |
27.10% |
26.51% |
25.45% |
17.90% |
| Earnings before Interest and Taxes (EBIT) |
|
982 |
2,244 |
1,595 |
1,638 |
1,920 |
626 |
2,637 |
2,686 |
1,417 |
2,443 |
2,183 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,803 |
3,191 |
2,476 |
2,559 |
2,918 |
1,415 |
3,616 |
3,762 |
2,376 |
3,558 |
3,210 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.45 |
1.70 |
0.00 |
1.71 |
2.03 |
2.22 |
2.26 |
2.30 |
2.63 |
2.58 |
2.83 |
| Price to Tangible Book Value (P/TBV) |
|
3.81 |
4.82 |
0.00 |
4.80 |
6.06 |
7.33 |
6.83 |
7.01 |
8.32 |
8.81 |
8.97 |
| Price to Revenue (P/Rev) |
|
1.91 |
2.13 |
0.00 |
2.31 |
2.43 |
2.45 |
2.31 |
2.22 |
2.50 |
2.19 |
2.33 |
| Price to Earnings (P/E) |
|
28.84 |
15.90 |
0.00 |
18.26 |
18.78 |
25.95 |
23.94 |
23.08 |
28.85 |
20.23 |
24.70 |
| Dividend Yield |
|
8.52% |
7.94% |
7.31% |
7.47% |
6.56% |
6.37% |
5.99% |
5.86% |
5.29% |
5.63% |
5.06% |
| Earnings Yield |
|
3.47% |
6.29% |
0.00% |
5.48% |
5.32% |
3.85% |
4.18% |
4.33% |
3.47% |
4.94% |
4.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.31 |
0.00 |
1.30 |
1.41 |
1.48 |
1.51 |
1.51 |
1.63 |
1.58 |
1.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.48 |
3.69 |
0.00 |
4.09 |
4.13 |
4.11 |
3.80 |
3.67 |
3.97 |
3.60 |
3.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.74 |
11.12 |
0.00 |
13.32 |
13.50 |
16.31 |
15.13 |
13.93 |
15.64 |
12.86 |
14.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
23.35 |
16.32 |
0.00 |
20.68 |
20.34 |
26.44 |
23.30 |
20.73 |
23.72 |
18.64 |
21.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.53 |
24.22 |
0.00 |
27.51 |
29.24 |
29.56 |
28.56 |
28.63 |
31.41 |
26.94 |
30.43 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.91 |
11.35 |
0.00 |
13.92 |
15.52 |
17.46 |
18.60 |
18.10 |
20.06 |
19.13 |
21.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.09 |
18.57 |
0.00 |
0.00 |
0.00 |
0.00 |
164.25 |
477.70 |
37.45 |
161.19 |
209.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.13 |
1.26 |
1.30 |
1.31 |
1.39 |
1.48 |
1.45 |
1.48 |
1.51 |
1.59 |
1.60 |
| Long-Term Debt to Equity |
|
1.00 |
1.16 |
1.21 |
1.21 |
1.27 |
1.36 |
1.36 |
1.42 |
1.46 |
1.50 |
1.50 |
| Financial Leverage |
|
0.93 |
0.97 |
1.00 |
1.00 |
0.99 |
1.03 |
1.07 |
1.08 |
1.13 |
1.20 |
1.19 |
| Leverage Ratio |
|
2.65 |
2.81 |
2.78 |
2.79 |
2.80 |
2.99 |
2.96 |
2.98 |
3.07 |
3.25 |
3.21 |
| Compound Leverage Factor |
|
1.50 |
2.20 |
2.51 |
3.41 |
1.90 |
1.54 |
2.49 |
2.43 |
1.81 |
2.52 |
2.49 |
| Debt to Total Capital |
|
53.10% |
55.74% |
56.55% |
56.73% |
58.08% |
59.61% |
59.13% |
59.65% |
60.11% |
61.44% |
61.53% |
| Short-Term Debt to Total Capital |
|
5.97% |
4.45% |
4.00% |
4.26% |
4.86% |
4.84% |
3.41% |
2.40% |
1.80% |
3.55% |
3.66% |
| Long-Term Debt to Total Capital |
|
47.12% |
51.29% |
52.55% |
52.47% |
53.22% |
54.77% |
55.71% |
57.25% |
58.31% |
57.89% |
57.86% |
| Preferred Equity to Total Capital |
|
4.67% |
4.68% |
4.40% |
4.20% |
4.16% |
4.00% |
3.91% |
4.02% |
3.95% |
3.99% |
3.83% |
| Noncontrolling Interests to Total Capital |
|
2.32% |
2.08% |
1.96% |
1.86% |
1.82% |
1.75% |
1.73% |
1.72% |
2.10% |
2.10% |
1.98% |
| Common Equity to Total Capital |
|
39.92% |
37.50% |
37.09% |
37.21% |
35.94% |
34.64% |
35.23% |
34.61% |
33.83% |
32.47% |
32.67% |
| Debt to EBITDA |
|
6.91 |
5.60 |
6.13 |
6.71 |
6.33 |
7.54 |
6.82 |
6.34 |
6.67 |
5.75 |
6.08 |
| Net Debt to EBITDA |
|
5.31 |
4.03 |
4.76 |
5.06 |
4.92 |
5.86 |
5.29 |
4.88 |
5.12 |
4.45 |
4.69 |
| Long-Term Debt to EBITDA |
|
6.13 |
5.16 |
5.69 |
6.21 |
5.80 |
6.92 |
6.43 |
6.08 |
6.47 |
5.42 |
5.72 |
| Debt to NOPAT |
|
19.38 |
12.21 |
12.72 |
13.86 |
13.71 |
13.66 |
12.88 |
13.02 |
13.39 |
12.05 |
12.84 |
| Net Debt to NOPAT |
|
14.90 |
8.78 |
9.88 |
10.44 |
10.65 |
10.62 |
9.98 |
10.03 |
10.28 |
9.33 |
9.90 |
| Long-Term Debt to NOPAT |
|
17.20 |
11.23 |
11.82 |
12.82 |
12.56 |
12.55 |
12.14 |
12.50 |
12.99 |
11.35 |
12.08 |
| Altman Z-Score |
|
0.58 |
0.62 |
0.00 |
0.60 |
0.65 |
0.60 |
0.75 |
0.77 |
0.79 |
0.73 |
0.83 |
| Noncontrolling Interest Sharing Ratio |
|
14.44% |
15.77% |
15.24% |
14.97% |
14.58% |
14.76% |
14.23% |
14.12% |
14.72% |
15.02% |
14.45% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.67 |
0.83 |
0.68 |
0.77 |
0.62 |
0.55 |
0.73 |
0.75 |
0.80 |
0.63 |
0.81 |
| Quick Ratio |
|
0.40 |
0.60 |
0.42 |
0.52 |
0.40 |
0.37 |
0.53 |
0.45 |
0.49 |
0.39 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,301 |
2,580 |
-4,140 |
-5,423 |
-10,053 |
-8,693 |
-2,604 |
-4,050 |
291 |
-3,460 |
-3,490 |
| Operating Cash Flow to CapEx |
|
255.17% |
280.37% |
265.91% |
208.21% |
183.20% |
135.30% |
177.19% |
170.73% |
121.74% |
104.22% |
96.02% |
| Free Cash Flow to Firm to Interest Expense |
|
4.85 |
2.96 |
-6.19 |
-6.86 |
-10.34 |
-13.64 |
-2.81 |
-4.67 |
0.32 |
-3.60 |
-3.98 |
| Operating Cash Flow to Interest Expense |
|
3.17 |
3.54 |
3.48 |
2.57 |
2.32 |
3.35 |
2.29 |
2.88 |
2.16 |
2.47 |
1.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.93 |
2.28 |
2.17 |
1.34 |
1.05 |
0.87 |
1.00 |
1.19 |
0.39 |
0.10 |
-0.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.25 |
0.24 |
0.23 |
0.26 |
0.26 |
0.28 |
0.29 |
0.29 |
0.31 |
0.32 |
| Accounts Receivable Turnover |
|
7.73 |
8.66 |
8.86 |
10.08 |
10.02 |
8.98 |
9.23 |
11.70 |
10.39 |
9.42 |
7.84 |
| Inventory Turnover |
|
11.62 |
11.62 |
15.34 |
16.29 |
15.94 |
18.73 |
25.69 |
25.93 |
20.14 |
25.04 |
28.45 |
| Fixed Asset Turnover |
|
0.42 |
0.42 |
0.40 |
0.39 |
0.43 |
0.44 |
0.48 |
0.49 |
0.47 |
0.51 |
0.54 |
| Accounts Payable Turnover |
|
3.39 |
4.09 |
5.18 |
5.06 |
4.83 |
4.92 |
6.47 |
6.93 |
5.62 |
5.31 |
5.30 |
| Days Sales Outstanding (DSO) |
|
47.20 |
42.17 |
41.18 |
36.22 |
36.42 |
40.66 |
39.52 |
31.20 |
35.12 |
38.75 |
46.53 |
| Days Inventory Outstanding (DIO) |
|
31.41 |
31.42 |
23.79 |
22.41 |
22.90 |
19.49 |
14.21 |
14.08 |
18.12 |
14.58 |
12.83 |
| Days Payable Outstanding (DPO) |
|
107.79 |
89.33 |
70.52 |
72.16 |
75.59 |
74.21 |
56.45 |
52.66 |
64.98 |
68.79 |
68.85 |
| Cash Conversion Cycle (CCC) |
|
-29.18 |
-15.74 |
-5.54 |
-13.54 |
-16.26 |
-14.07 |
-2.72 |
-7.39 |
-11.73 |
-15.46 |
-9.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
95,156 |
93,278 |
100,630 |
102,853 |
106,560 |
102,925 |
105,229 |
108,209 |
107,457 |
108,219 |
110,457 |
| Invested Capital Turnover |
|
0.34 |
0.35 |
0.33 |
0.33 |
0.36 |
0.38 |
0.41 |
0.42 |
0.41 |
0.45 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-2,201 |
-1,533 |
5,746 |
6,636 |
11,404 |
9,647 |
4,599 |
5,356 |
897 |
5,294 |
5,227 |
| Enterprise Value (EV) |
|
113,891 |
122,046 |
0.00 |
133,583 |
150,483 |
152,794 |
158,979 |
163,112 |
174,714 |
171,205 |
186,035 |
| Market Capitalization |
|
62,324 |
70,336 |
0.00 |
75,668 |
88,425 |
91,060 |
96,554 |
98,810 |
110,029 |
104,330 |
118,124 |
| Book Value per Share |
|
$21.29 |
$19.47 |
$19.95 |
$20.76 |
$20.04 |
$18.84 |
$19.60 |
$19.74 |
$19.22 |
$18.56 |
$19.09 |
| Tangible Book Value per Share |
|
$8.09 |
$6.86 |
$6.47 |
$7.42 |
$6.70 |
$5.71 |
$6.48 |
$6.46 |
$6.06 |
$5.43 |
$6.03 |
| Total Capital |
|
107,860 |
110,348 |
114,391 |
118,639 |
121,441 |
118,448 |
121,283 |
124,384 |
123,875 |
124,670 |
127,580 |
| Total Debt |
|
57,270 |
61,505 |
64,684 |
67,299 |
70,536 |
70,606 |
71,711 |
74,195 |
74,466 |
76,593 |
78,496 |
| Total Long-Term Debt |
|
50,826 |
56,594 |
60,108 |
62,249 |
64,629 |
64,871 |
67,570 |
71,205 |
72,235 |
72,173 |
73,824 |
| Net Debt |
|
44,032 |
44,252 |
50,233 |
50,723 |
54,799 |
54,921 |
55,582 |
57,159 |
57,183 |
59,284 |
60,503 |
| Capital Expenditures (CapEx) |
|
845 |
1,099 |
875 |
976 |
1,232 |
1,578 |
1,198 |
1,462 |
1,608 |
2,276 |
1,748 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
355 |
-1,922 |
78 |
-452 |
-875 |
-2,976 |
-901 |
-697 |
-980 |
-2,133 |
176 |
| Debt-free Net Working Capital (DFNWC) |
|
2,311 |
2,612 |
1,100 |
2,251 |
611 |
-1,660 |
638 |
247 |
105 |
-1,275 |
1,481 |
| Net Working Capital (NWC) |
|
-4,133 |
-2,300 |
-3,476 |
-2,800 |
-5,296 |
-7,395 |
-3,502 |
-2,742 |
-2,126 |
-5,695 |
-3,191 |
| Net Nonoperating Expense (NNE) |
|
639 |
-190 |
450 |
-249 |
279 |
733 |
264 |
-398 |
579 |
198 |
463 |
| Net Nonoperating Obligations (NNO) |
|
44,566 |
44,434 |
50,923 |
51,513 |
55,655 |
55,083 |
55,657 |
58,019 |
58,048 |
60,141 |
61,372 |
| Total Depreciation and Amortization (D&A) |
|
821 |
947 |
881 |
921 |
998 |
788 |
979 |
1,076 |
959 |
1,115 |
1,027 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.09% |
-5.81% |
0.24% |
-1.38% |
-2.40% |
-8.02% |
-2.15% |
-1.57% |
-2.23% |
-4.49% |
0.35% |
| Debt-free Net Working Capital to Revenue |
|
7.07% |
7.90% |
3.41% |
6.89% |
1.68% |
-4.47% |
1.53% |
0.56% |
0.24% |
-2.68% |
2.92% |
| Net Working Capital to Revenue |
|
-12.64% |
-6.96% |
-10.76% |
-8.57% |
-14.54% |
-19.91% |
-8.37% |
-6.16% |
-4.83% |
-11.98% |
-6.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.26 |
$0.41 |
$0.67 |
$0.63 |
$0.44 |
($0.11) |
$0.72 |
$0.73 |
$0.22 |
$0.68 |
$0.55 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.13B |
2.13B |
2.13B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
| Adjusted Diluted Earnings per Share |
|
$0.26 |
$0.42 |
$0.67 |
$0.63 |
$0.44 |
($0.11) |
$0.72 |
$0.73 |
$0.22 |
$0.68 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.13B |
2.13B |
2.13B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
| 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 |
|
2.13B |
2.13B |
2.13B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
2.18B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,100 |
1,047 |
1,606 |
1,213 |
1,350 |
955 |
1,995 |
1,494 |
1,188 |
1,834 |
1,738 |
| Normalized NOPAT Margin |
|
15.12% |
11.66% |
19.70% |
14.64% |
12.26% |
9.86% |
15.51% |
13.68% |
11.30% |
13.85% |
10.84% |
| Pre Tax Income Margin |
|
7.63% |
19.51% |
17.68% |
24.17% |
11.82% |
3.34% |
17.23% |
20.08% |
7.94% |
14.33% |
10.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.44 |
2.58 |
2.39 |
2.07 |
1.97 |
0.98 |
2.84 |
3.10 |
1.56 |
2.54 |
2.49 |
| NOPAT to Interest Expense |
|
1.62 |
1.20 |
2.40 |
1.53 |
1.39 |
1.50 |
2.15 |
1.51 |
1.31 |
1.91 |
1.98 |
| EBIT Less CapEx to Interest Expense |
|
0.20 |
1.32 |
1.08 |
0.84 |
0.71 |
-1.49 |
1.55 |
1.41 |
-0.21 |
0.17 |
0.50 |
| NOPAT Less CapEx to Interest Expense |
|
0.37 |
-0.06 |
1.09 |
0.30 |
0.12 |
-0.98 |
0.86 |
-0.18 |
-0.46 |
-0.46 |
-0.01 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
243.95% |
131.91% |
141.04% |
142.80% |
130.35% |
152.64% |
133.18% |
130.66% |
142.23% |
115.53% |
127.24% |
| Augmented Payout Ratio |
|
247.87% |
133.97% |
141.04% |
142.80% |
130.39% |
152.64% |
133.18% |
130.66% |
142.23% |
115.53% |
127.24% |