| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
514,403,688.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
514,403,688.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.19% |
2,578.72% |
2.92% |
2.68% |
3.13% |
3.30% |
2.59% |
5.06% |
5.72% |
8.20% |
30.13% |
| EBITDA Growth |
|
-31.22% |
177.47% |
-12.19% |
10.94% |
-3.68% |
42.88% |
24.80% |
-5.04% |
6.64% |
-1.29% |
42.86% |
| EBIT Growth |
|
19.65% |
63.23% |
-24.73% |
33.21% |
-6.03% |
106.72% |
69.40% |
-30.45% |
2.88% |
-6.32% |
47.10% |
| NOPAT Growth |
|
39.43% |
201.54% |
28.65% |
4.51% |
-3.61% |
35.72% |
-21.95% |
41.01% |
-0.74% |
22.63% |
11.16% |
| Net Income Growth |
|
-280.71% |
101.52% |
414.18% |
103.70% |
149.02% |
-1.89% |
-88.97% |
-296.23% |
17.78% |
81.21% |
2,934.62% |
| EPS Growth |
|
-290.24% |
101.46% |
420.83% |
103.95% |
152.56% |
21.43% |
-87.70% |
-309.30% |
21.95% |
78.18% |
2,953.33% |
| Operating Cash Flow Growth |
|
-39.18% |
166.07% |
-29.21% |
14.71% |
20.04% |
0.64% |
121.84% |
-30.04% |
57.72% |
-3.07% |
-6.18% |
| Free Cash Flow Firm Growth |
|
1,124.27% |
-98.16% |
20.03% |
-37.84% |
-102.25% |
-282.15% |
-102.40% |
-102.00% |
77.35% |
99.69% |
-2,268.70% |
| Invested Capital Growth |
|
-66.94% |
-2.73% |
-52.06% |
-42.02% |
6.31% |
8.93% |
3.67% |
3.20% |
2.58% |
1.92% |
61.28% |
| Revenue Q/Q Growth |
|
2.81% |
1.04% |
-1.75% |
0.89% |
3.25% |
1.21% |
-2.65% |
3.32% |
3.86% |
3.50% |
17.18% |
| EBITDA Q/Q Growth |
|
27.84% |
-26.22% |
-5.04% |
24.96% |
10.99% |
9.45% |
-20.86% |
-2.08% |
25.73% |
4.54% |
11.00% |
| EBIT Q/Q Growth |
|
75.55% |
-47.40% |
-13.03% |
76.33% |
23.84% |
15.71% |
-40.73% |
-19.68% |
86.75% |
11.61% |
-12.14% |
| NOPAT Q/Q Growth |
|
40.18% |
-32.92% |
10.76% |
-5.29% |
29.28% |
-5.54% |
-32.70% |
68.44% |
-7.31% |
20.37% |
-40.85% |
| Net Income Q/Q Growth |
|
93.04% |
157.52% |
186.56% |
-66.34% |
-7.79% |
15.11% |
-69.88% |
-701.28% |
156.50% |
92.83% |
363.21% |
| EPS Q/Q Growth |
|
93.00% |
153.85% |
212.50% |
-64.80% |
-6.82% |
24.39% |
-70.59% |
-700.00% |
155.56% |
96.00% |
367.35% |
| Operating Cash Flow Q/Q Growth |
|
12.18% |
45.51% |
-86.49% |
165.05% |
17.40% |
22.00% |
-41.56% |
-16.41% |
164.66% |
-25.02% |
-5.94% |
| Free Cash Flow Firm Q/Q Growth |
|
62.32% |
-98.06% |
2,915.12% |
-32.21% |
-105.87% |
-57.15% |
61.72% |
43.39% |
33.50% |
97.89% |
-298,267.11% |
| Invested Capital Q/Q Growth |
|
-45.35% |
-1.03% |
5.85% |
1.06% |
0.21% |
1.41% |
0.95% |
0.60% |
-0.40% |
0.76% |
59.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.56% |
38.20% |
37.09% |
38.21% |
38.02% |
36.95% |
34.72% |
36.39% |
37.84% |
38.30% |
33.63% |
| EBITDA Margin |
|
37.04% |
27.05% |
25.98% |
32.18% |
34.59% |
37.41% |
30.41% |
28.82% |
34.89% |
35.24% |
33.38% |
| Operating Margin |
|
18.86% |
12.51% |
14.63% |
15.19% |
19.07% |
18.45% |
13.70% |
15.60% |
16.82% |
18.81% |
12.84% |
| EBIT Margin |
|
19.30% |
10.05% |
8.39% |
14.66% |
17.59% |
20.11% |
12.24% |
9.52% |
17.11% |
18.46% |
13.84% |
| Profit (Net Income) Margin |
|
-18.42% |
10.48% |
29.39% |
9.80% |
8.75% |
9.96% |
3.08% |
-17.93% |
9.75% |
18.17% |
71.84% |
| Tax Burden Percent |
|
-143.89% |
275.00% |
557.69% |
75.78% |
57.99% |
56.67% |
33.91% |
-337.41% |
70.67% |
118.29% |
913.90% |
| Interest Burden Percent |
|
66.32% |
37.94% |
62.80% |
88.22% |
85.84% |
87.38% |
74.19% |
55.82% |
80.65% |
83.24% |
56.80% |
| Effective Tax Rate |
|
21.94% |
21.88% |
20.00% |
27.64% |
27.84% |
30.42% |
35.22% |
7.19% |
23.20% |
20.14% |
40.93% |
| Return on Invested Capital (ROIC) |
|
2.62% |
4.63% |
3.46% |
3.66% |
6.48% |
6.09% |
4.10% |
6.70% |
6.08% |
7.13% |
2.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.47% |
3.92% |
7.46% |
3.40% |
2.57% |
4.21% |
1.45% |
-6.01% |
4.85% |
8.28% |
18.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.81% |
-0.42% |
3.61% |
2.04% |
0.47% |
0.96% |
0.49% |
-2.57% |
2.24% |
4.30% |
16.27% |
| Return on Equity (ROE) |
|
0.81% |
4.21% |
7.06% |
5.71% |
6.94% |
7.05% |
4.58% |
4.14% |
8.32% |
11.44% |
19.23% |
| Cash Return on Invested Capital (CROIC) |
|
102.85% |
8.09% |
73.90% |
57.14% |
-0.69% |
-2.78% |
1.80% |
2.48% |
3.10% |
4.10% |
-42.21% |
| Operating Return on Assets (OROA) |
|
2.17% |
1.67% |
1.71% |
3.31% |
4.03% |
4.59% |
3.63% |
2.89% |
5.32% |
5.86% |
4.15% |
| Return on Assets (ROA) |
|
-2.07% |
1.74% |
6.00% |
2.21% |
2.01% |
2.27% |
0.91% |
-5.44% |
3.03% |
5.77% |
21.53% |
| Return on Common Equity (ROCE) |
|
0.81% |
4.20% |
7.06% |
5.70% |
6.94% |
7.05% |
4.58% |
4.14% |
8.32% |
11.43% |
19.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-124.63% |
0.00% |
-33.64% |
4.55% |
8.81% |
0.00% |
5.47% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
367 |
246 |
289 |
274 |
354 |
334 |
225 |
379 |
351 |
422 |
250 |
| NOPAT Margin |
|
14.72% |
9.77% |
11.71% |
10.99% |
13.76% |
12.84% |
8.88% |
14.47% |
12.92% |
15.02% |
7.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
9.09% |
0.72% |
-4.00% |
0.26% |
3.91% |
1.88% |
2.65% |
12.72% |
1.22% |
-1.15% |
-15.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.65% |
- |
- |
- |
1.24% |
0.83% |
1.40% |
1.31% |
1.57% |
0.67% |
| Cost of Revenue to Revenue |
|
61.44% |
61.80% |
62.91% |
61.79% |
61.98% |
63.05% |
65.28% |
63.61% |
62.16% |
61.70% |
66.37% |
| SG&A Expenses to Revenue |
|
19.42% |
21.53% |
23.23% |
24.47% |
20.27% |
18.53% |
22.04% |
21.87% |
21.49% |
19.52% |
18.36% |
| 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 |
|
19.70% |
25.70% |
22.46% |
23.02% |
18.95% |
18.49% |
21.01% |
20.80% |
21.02% |
19.49% |
20.79% |
| Earnings before Interest and Taxes (EBIT) |
|
481 |
253 |
207 |
365 |
452 |
523 |
310 |
249 |
465 |
519 |
456 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
923 |
681 |
641 |
801 |
889 |
973 |
770 |
754 |
948 |
991 |
1,100 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.64 |
1.83 |
2.43 |
2.46 |
2.76 |
2.77 |
2.63 |
3.02 |
2.49 |
2.48 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
4.32 |
3.55 |
4.42 |
4.21 |
4.55 |
4.29 |
3.88 |
4.15 |
3.29 |
3.22 |
2.11 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
54.51 |
31.42 |
29.99 |
48.18 |
378.52 |
225.13 |
90.10 |
9.03 |
| Dividend Yield |
|
4.63% |
3.53% |
2.60% |
2.34% |
1.91% |
1.78% |
1.98% |
1.87% |
2.37% |
2.41% |
3.50% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
1.83% |
3.18% |
3.33% |
2.08% |
0.26% |
0.44% |
1.11% |
11.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.43 |
2.62 |
2.19 |
2.14 |
2.33 |
2.25 |
2.09 |
2.26 |
1.91 |
1.90 |
1.22 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.78 |
5.45 |
4.80 |
4.71 |
5.10 |
4.95 |
4.61 |
4.97 |
4.12 |
4.05 |
3.88 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.31 |
17.53 |
12.18 |
11.78 |
12.97 |
15.16 |
13.59 |
14.99 |
12.41 |
12.48 |
11.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
40.88 |
41.77 |
39.05 |
35.86 |
40.03 |
32.37 |
28.07 |
32.73 |
27.33 |
28.01 |
26.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
53.83 |
48.54 |
40.19 |
39.80 |
44.23 |
40.65 |
39.33 |
40.82 |
34.35 |
32.05 |
32.20 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.56 |
25.79 |
11.17 |
10.85 |
11.56 |
23.03 |
19.37 |
22.65 |
16.38 |
16.57 |
17.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.17 |
31.96 |
1.92 |
2.75 |
0.00 |
0.00 |
117.85 |
92.64 |
62.56 |
46.89 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.96 |
1.00 |
0.62 |
0.66 |
0.66 |
0.72 |
0.80 |
0.91 |
0.94 |
0.94 |
1.32 |
| Long-Term Debt to Equity |
|
0.65 |
0.68 |
0.59 |
0.62 |
0.63 |
0.62 |
0.57 |
0.63 |
0.64 |
0.65 |
1.05 |
| Financial Leverage |
|
0.28 |
-0.11 |
0.48 |
0.60 |
0.18 |
0.23 |
0.34 |
0.43 |
0.46 |
0.52 |
0.89 |
| Leverage Ratio |
|
2.02 |
2.55 |
2.15 |
2.36 |
2.43 |
2.55 |
2.08 |
2.18 |
2.21 |
2.27 |
2.46 |
| Compound Leverage Factor |
|
1.34 |
0.97 |
1.35 |
2.08 |
2.08 |
2.23 |
1.54 |
1.22 |
1.79 |
1.89 |
1.40 |
| Debt to Total Capital |
|
48.91% |
50.03% |
38.31% |
39.58% |
39.72% |
41.83% |
44.37% |
47.66% |
48.40% |
48.48% |
56.85% |
| Short-Term Debt to Total Capital |
|
15.51% |
16.02% |
2.01% |
2.05% |
1.56% |
5.94% |
12.41% |
14.91% |
15.27% |
14.87% |
11.52% |
| Long-Term Debt to Total Capital |
|
33.41% |
34.01% |
36.30% |
37.53% |
38.16% |
35.89% |
31.96% |
32.75% |
33.13% |
33.61% |
45.34% |
| 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 |
|
0.02% |
0.02% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Common Equity to Total Capital |
|
51.07% |
49.96% |
61.68% |
60.41% |
60.27% |
58.16% |
55.61% |
52.32% |
51.59% |
51.51% |
43.14% |
| Debt to EBITDA |
|
5.32 |
6.24 |
2.87 |
2.81 |
2.77 |
3.42 |
3.48 |
3.78 |
3.74 |
3.78 |
5.55 |
| Net Debt to EBITDA |
|
5.19 |
6.10 |
0.96 |
1.24 |
1.39 |
2.00 |
2.15 |
2.47 |
2.49 |
2.54 |
5.35 |
| Long-Term Debt to EBITDA |
|
3.63 |
4.24 |
2.72 |
2.66 |
2.66 |
2.93 |
2.50 |
2.60 |
2.56 |
2.62 |
4.43 |
| Debt to NOPAT |
|
20.01 |
17.28 |
9.48 |
9.48 |
9.44 |
9.16 |
10.06 |
10.28 |
10.36 |
9.70 |
15.26 |
| Net Debt to NOPAT |
|
19.51 |
16.88 |
3.16 |
4.20 |
4.72 |
5.36 |
6.21 |
6.73 |
6.91 |
6.53 |
14.70 |
| Long-Term Debt to NOPAT |
|
13.66 |
11.75 |
8.98 |
8.99 |
9.07 |
7.86 |
7.25 |
7.07 |
7.09 |
6.72 |
12.17 |
| Altman Z-Score |
|
0.05 |
0.09 |
0.98 |
0.91 |
1.00 |
0.84 |
0.63 |
0.59 |
0.34 |
0.36 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.30% |
0.42% |
0.02% |
0.03% |
0.03% |
0.02% |
0.02% |
0.03% |
0.02% |
0.02% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.76 |
0.75 |
1.52 |
1.35 |
1.18 |
0.85 |
0.63 |
0.59 |
0.53 |
0.59 |
0.59 |
| Quick Ratio |
|
0.16 |
0.13 |
1.09 |
0.90 |
0.66 |
0.48 |
0.42 |
0.38 |
0.35 |
0.40 |
0.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
42,202 |
819 |
23,842 |
16,162 |
-949 |
-1,492 |
-571 |
-323 |
-215 |
-4.53 |
-13,530 |
| Operating Cash Flow to CapEx |
|
250.70% |
396.43% |
101.98% |
298.36% |
262.70% |
415.96% |
196.14% |
175.23% |
472.43% |
233.95% |
273.18% |
| Free Cash Flow to Firm to Interest Expense |
|
260.51 |
3.29 |
309.63 |
375.85 |
-14.83 |
-8.93 |
-7.14 |
-2.94 |
-2.39 |
-0.04 |
-68.68 |
| Operating Cash Flow to Interest Expense |
|
3.30 |
3.12 |
2.68 |
12.70 |
10.02 |
4.68 |
5.71 |
3.47 |
11.23 |
6.83 |
3.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.98 |
2.33 |
0.05 |
8.44 |
6.20 |
3.56 |
2.80 |
1.49 |
8.86 |
3.91 |
2.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.17 |
0.20 |
0.23 |
0.23 |
0.23 |
0.30 |
0.30 |
0.31 |
0.32 |
0.30 |
| Accounts Receivable Turnover |
|
2.60 |
4.77 |
3.23 |
3.28 |
4.88 |
5.11 |
4.77 |
4.66 |
5.11 |
4.71 |
5.09 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
9.74 |
14.00 |
13.14 |
13.51 |
15.41 |
15.10 |
15.02 |
15.43 |
15.75 |
15.97 |
12.70 |
| Accounts Payable Turnover |
|
2.44 |
3.68 |
2.72 |
2.73 |
3.72 |
3.36 |
3.32 |
3.68 |
3.45 |
3.30 |
3.40 |
| Days Sales Outstanding (DSO) |
|
140.46 |
76.45 |
112.94 |
111.38 |
74.75 |
71.49 |
76.48 |
78.31 |
71.40 |
77.52 |
71.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
149.37 |
99.19 |
134.05 |
133.60 |
98.00 |
108.73 |
109.92 |
99.20 |
105.93 |
110.76 |
107.24 |
| Cash Conversion Cycle (CCC) |
|
-8.91 |
-22.74 |
-21.11 |
-22.22 |
-23.24 |
-37.24 |
-33.44 |
-20.88 |
-34.53 |
-33.24 |
-35.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
20,664 |
20,451 |
21,692 |
21,921 |
21,967 |
22,277 |
22,488 |
22,623 |
22,533 |
22,704 |
36,268 |
| Invested Capital Turnover |
|
0.18 |
0.47 |
0.30 |
0.33 |
0.47 |
0.47 |
0.46 |
0.46 |
0.47 |
0.47 |
0.39 |
| Increase / (Decrease) in Invested Capital |
|
-41,835 |
-573 |
-23,553 |
-15,888 |
1,303 |
1,826 |
796 |
702 |
566 |
427 |
13,780 |
| Enterprise Value (EV) |
|
50,196 |
53,585 |
47,484 |
46,868 |
51,157 |
50,083 |
46,981 |
51,227 |
43,120 |
43,221 |
44,422 |
| Market Capitalization |
|
31,999 |
34,941 |
43,746 |
41,919 |
45,691 |
43,483 |
39,557 |
42,772 |
34,446 |
34,416 |
24,131 |
| Book Value per Share |
|
$32.87 |
$32.15 |
$31.29 |
$30.63 |
$30.37 |
$29.16 |
$28.44 |
$26.97 |
$26.53 |
$26.84 |
$31.06 |
| Tangible Book Value per Share |
|
($2.30) |
($3.14) |
($4.81) |
($6.52) |
($7.53) |
($10.04) |
($11.39) |
($13.74) |
($14.89) |
($14.87) |
($35.53) |
| Total Capital |
|
38,140 |
38,134 |
29,219 |
28,203 |
27,491 |
26,990 |
27,088 |
27,077 |
26,863 |
26,984 |
37,036 |
| Total Debt |
|
18,656 |
19,078 |
11,194 |
11,162 |
10,920 |
11,290 |
12,020 |
12,905 |
13,001 |
13,082 |
21,056 |
| Total Long-Term Debt |
|
12,741 |
12,970 |
10,607 |
10,584 |
10,491 |
9,686 |
8,658 |
8,868 |
8,900 |
9,069 |
16,791 |
| Net Debt |
|
18,190 |
18,638 |
3,734 |
4,945 |
5,464 |
6,598 |
7,420 |
8,451 |
8,671 |
8,802 |
20,288 |
| Capital Expenditures (CapEx) |
|
213 |
196 |
202 |
183 |
244 |
188 |
233 |
218 |
214 |
324 |
261 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,521 |
1,095 |
-134 |
112 |
34 |
-138 |
13 |
378 |
30 |
286 |
20 |
| Debt-free Net Working Capital (DFNWC) |
|
1,987 |
1,535 |
3,195 |
2,243 |
1,357 |
696 |
818 |
959 |
601 |
885 |
775 |
| Net Working Capital (NWC) |
|
-3,928 |
-4,573 |
2,608 |
1,665 |
928 |
-908 |
-2,544 |
-3,078 |
-3,500 |
-3,128 |
-3,490 |
| Net Nonoperating Expense (NNE) |
|
826 |
-18 |
-436 |
30 |
129 |
75 |
147 |
848 |
86 |
-89 |
-2,117 |
| Net Nonoperating Obligations (NNO) |
|
1,180 |
1,395 |
3,667 |
4,880 |
5,396 |
6,577 |
7,420 |
8,451 |
8,671 |
8,802 |
20,288 |
| Total Depreciation and Amortization (D&A) |
|
442 |
428 |
434 |
436 |
437 |
450 |
460 |
505 |
483 |
472 |
644 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.54% |
11.14% |
-1.35% |
1.12% |
0.34% |
-1.36% |
0.13% |
3.66% |
0.29% |
2.68% |
0.17% |
| Debt-free Net Working Capital to Revenue |
|
26.83% |
15.61% |
32.30% |
22.53% |
13.52% |
6.87% |
8.03% |
9.30% |
5.74% |
8.29% |
6.77% |
| Net Working Capital to Revenue |
|
-53.04% |
-46.52% |
26.37% |
16.72% |
9.25% |
-8.97% |
-24.96% |
-29.83% |
-33.45% |
-29.30% |
-30.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.76) |
$0.42 |
$1.26 |
$0.44 |
$0.41 |
$0.51 |
$0.15 |
($0.90) |
$0.51 |
$0.97 |
$4.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
592M |
591M |
576M |
554M |
545M |
553M |
528M |
525M |
521M |
523M |
515M |
| Adjusted Diluted Earnings per Share |
|
($0.76) |
$0.42 |
$1.25 |
$0.44 |
$0.41 |
$0.51 |
$0.15 |
($0.90) |
$0.50 |
$0.98 |
$4.58 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
592M |
591M |
578M |
557M |
548M |
555M |
531M |
525M |
523M |
525M |
517M |
| 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 |
|
592.48M |
576.47M |
556.25M |
545.57M |
538.35M |
529.69M |
525.40M |
522.38M |
517.85M |
514.40M |
516.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
372 |
328 |
300 |
276 |
355 |
356 |
226 |
379 |
353 |
434 |
311 |
| Normalized NOPAT Margin |
|
14.94% |
13.03% |
12.16% |
11.11% |
13.82% |
13.70% |
8.93% |
14.47% |
12.97% |
15.42% |
9.45% |
| Pre Tax Income Margin |
|
12.80% |
3.81% |
5.27% |
12.94% |
15.10% |
17.57% |
9.08% |
5.31% |
13.80% |
15.36% |
7.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.97 |
1.02 |
2.69 |
8.49 |
7.06 |
3.13 |
3.88 |
2.26 |
5.17 |
4.68 |
2.31 |
| NOPAT to Interest Expense |
|
2.26 |
0.99 |
3.75 |
6.36 |
5.53 |
2.00 |
2.81 |
3.44 |
3.90 |
3.81 |
1.27 |
| EBIT Less CapEx to Interest Expense |
|
1.65 |
0.23 |
0.06 |
4.23 |
3.25 |
2.01 |
0.96 |
0.28 |
2.79 |
1.76 |
0.99 |
| NOPAT Less CapEx to Interest Expense |
|
0.95 |
0.20 |
1.13 |
2.11 |
1.71 |
0.87 |
-0.10 |
1.46 |
1.52 |
0.89 |
-0.06 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-4.97% |
-18.52% |
-18.65% |
131.87% |
62.58% |
55.06% |
98.42% |
709.48% |
533.33% |
220.00% |
32.12% |
| Augmented Payout Ratio |
|
-8.00% |
-28.97% |
-49.17% |
522.71% |
305.07% |
333.45% |
491.63% |
2,732.76% |
1,908.33% |
590.13% |
67.84% |