| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,043,337,235.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,043,337,235.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-35.72% |
123.12% |
10.82% |
3.87% |
5.81% |
32.37% |
10.94% |
21.21% |
23.77% |
17.62% |
24.73% |
| EBITDA Growth |
|
43.36% |
-10.51% |
-63.28% |
-4.65% |
174.22% |
9.86% |
8.42% |
44.61% |
23.81% |
21.07% |
-0.58% |
| EBIT Growth |
|
322.38% |
-42.84% |
-68.26% |
-3.64% |
254.97% |
11.63% |
9.11% |
50.41% |
27.75% |
23.21% |
-1.18% |
| NOPAT Growth |
|
5,552.51% |
-53.60% |
32.02% |
52.82% |
-24.73% |
95.51% |
72.51% |
17.40% |
110.67% |
17.50% |
14.90% |
| Net Income Growth |
|
104.85% |
-27.93% |
-79.10% |
3,327.03% |
444.97% |
18.91% |
26.01% |
59.38% |
16.94% |
34.90% |
-2.64% |
| EPS Growth |
|
104.85% |
-27.93% |
-79.10% |
5,850.00% |
608.33% |
21.23% |
30.71% |
64.35% |
18.82% |
36.72% |
-1.09% |
| Operating Cash Flow Growth |
|
28.11% |
-30.22% |
483.01% |
88.25% |
-17.28% |
-58.69% |
51.81% |
146.54% |
65.85% |
75.87% |
20.81% |
| Free Cash Flow Firm Growth |
|
231.43% |
-10.56% |
-89.92% |
-43.86% |
-17.90% |
-120.36% |
152.37% |
-111.90% |
-119.34% |
112.90% |
-95.83% |
| Invested Capital Growth |
|
-152.72% |
-154.75% |
-12.00% |
-136.17% |
-239.63% |
24.81% |
-36.21% |
20.44% |
27.15% |
12.80% |
15.01% |
| Revenue Q/Q Growth |
|
6.25% |
-69.85% |
472.30% |
-43.35% |
8.23% |
-62.27% |
-8.10% |
10.95% |
10.51% |
4.39% |
-2.55% |
| EBITDA Q/Q Growth |
|
-51.01% |
196.54% |
0.45% |
-34.66% |
40.88% |
18.80% |
-2.10% |
3.78% |
6.40% |
12.00% |
-19.61% |
| EBIT Q/Q Growth |
|
-65.64% |
288.74% |
-8.60% |
-21.06% |
26.56% |
22.25% |
-2.38% |
3.75% |
7.50% |
13.18% |
-21.71% |
| NOPAT Q/Q Growth |
|
27.18% |
-19.53% |
-19.97% |
86.59% |
-37.36% |
109.01% |
2.58% |
0.11% |
12.40% |
1.79% |
0.31% |
| Net Income Q/Q Growth |
|
813.51% |
371.01% |
-1.82% |
-18.87% |
45.27% |
2.77% |
4.28% |
2.48% |
6.58% |
18.43% |
-24.74% |
| EPS Q/Q Growth |
|
813.51% |
371.01% |
-1.82% |
-17.27% |
47.83% |
4.12% |
3.39% |
3.28% |
6.88% |
19.80% |
-25.21% |
| Operating Cash Flow Q/Q Growth |
|
275.88% |
72.24% |
-68.41% |
-7.96% |
65.17% |
-13.99% |
16.35% |
48.84% |
11.35% |
-8.80% |
-20.08% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.09% |
-22.17% |
-84.87% |
454.96% |
25.62% |
-119.30% |
290.50% |
-123.30% |
-104.26% |
114.23% |
-38.41% |
| Invested Capital Q/Q Growth |
|
22.10% |
-269.99% |
49.11% |
-61.00% |
-12.03% |
18.09% |
7.81% |
5.96% |
-2.57% |
1.95% |
10.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.58% |
81.25% |
27.61% |
38.70% |
36.74% |
76.11% |
39.66% |
37.89% |
36.28% |
34.22% |
36.07% |
| EBITDA Margin |
|
9.63% |
94.72% |
16.63% |
19.18% |
24.96% |
78.62% |
27.73% |
25.94% |
24.97% |
26.79% |
22.10% |
| Operating Margin |
|
15.58% |
48.56% |
6.46% |
19.32% |
11.41% |
65.28% |
21.68% |
20.41% |
20.15% |
19.64% |
19.71% |
| EBIT Margin |
|
6.49% |
83.71% |
13.37% |
18.63% |
21.78% |
70.59% |
24.72% |
23.12% |
22.49% |
24.38% |
19.59% |
| Profit (Net Income) Margin |
|
3.63% |
56.76% |
9.74% |
13.94% |
18.72% |
50.98% |
19.85% |
18.33% |
17.68% |
20.06% |
15.49% |
| Tax Burden Percent |
|
101.50% |
75.56% |
83.76% |
87.63% |
97.31% |
78.42% |
87.84% |
84.60% |
85.65% |
89.48% |
87.35% |
| Interest Burden Percent |
|
55.13% |
89.74% |
86.95% |
85.42% |
88.29% |
92.10% |
91.41% |
93.76% |
91.82% |
91.97% |
90.56% |
| Effective Tax Rate |
|
7.81% |
21.07% |
17.04% |
8.64% |
10.46% |
13.30% |
12.61% |
16.24% |
13.68% |
13.68% |
11.47% |
| Return on Invested Capital (ROIC) |
|
129.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
133.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-123.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
6.18% |
29.74% |
11.04% |
18.59% |
25.61% |
27.26% |
27.58% |
40.46% |
42.17% |
45.23% |
45.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.79% |
16.34% |
3.01% |
4.85% |
5.81% |
18.43% |
6.81% |
7.74% |
7.75% |
8.83% |
7.49% |
| Return on Assets (ROA) |
|
0.44% |
11.08% |
2.19% |
3.63% |
4.99% |
13.31% |
5.47% |
6.14% |
6.10% |
7.26% |
5.93% |
| Return on Common Equity (ROCE) |
|
5.94% |
28.61% |
10.63% |
18.08% |
24.88% |
26.46% |
26.78% |
39.98% |
41.69% |
44.71% |
45.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
35.10% |
0.00% |
11.82% |
25.60% |
33.19% |
0.00% |
36.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,336 |
1,075 |
860 |
1,605 |
1,006 |
2,102 |
1,882 |
1,885 |
2,118 |
2,156 |
2,163 |
| NOPAT Margin |
|
14.36% |
38.32% |
5.36% |
17.65% |
10.22% |
56.60% |
18.95% |
17.10% |
17.39% |
16.96% |
17.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.44% |
1.16% |
1.72% |
-0.92% |
2.35% |
-0.52% |
0.25% |
0.42% |
0.11% |
1.22% |
-0.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
2.64% |
2.19% |
1.67% |
4.17% |
2.58% |
5.41% |
4.82% |
4.93% |
5.31% |
5.47% |
5.61% |
| Cost of Revenue to Revenue |
|
64.42% |
18.75% |
72.39% |
61.30% |
63.26% |
23.89% |
60.34% |
62.11% |
63.72% |
65.78% |
63.93% |
| SG&A Expenses to Revenue |
|
10.76% |
-0.39% |
14.13% |
10.16% |
13.51% |
-2.32% |
8.82% |
9.25% |
9.81% |
7.84% |
8.75% |
| R&D to Revenue |
|
2.66% |
3.35% |
3.16% |
3.30% |
3.36% |
3.99% |
3.61% |
3.26% |
3.41% |
3.52% |
3.55% |
| Operating Expenses to Revenue |
|
20.01% |
32.69% |
21.15% |
19.38% |
25.33% |
10.83% |
17.98% |
17.48% |
16.13% |
14.57% |
16.36% |
| Earnings before Interest and Taxes (EBIT) |
|
604 |
2,348 |
2,146 |
1,694 |
2,144 |
2,621 |
2,456 |
2,548 |
2,739 |
3,100 |
2,427 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
896 |
2,657 |
2,669 |
1,744 |
2,457 |
2,919 |
2,755 |
2,859 |
3,042 |
3,407 |
2,739 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.16 |
5.03 |
6.35 |
9.29 |
10.80 |
9.32 |
11.16 |
14.32 |
16.96 |
17.40 |
16.48 |
| Price to Tangible Book Value (P/TBV) |
|
12.29 |
9.97 |
17.21 |
32.34 |
35.44 |
27.52 |
34.22 |
47.31 |
58.12 |
60.25 |
60.69 |
| Price to Revenue (P/Rev) |
|
5.84 |
3.90 |
5.13 |
4.64 |
5.39 |
4.66 |
5.41 |
6.59 |
7.26 |
7.09 |
6.16 |
| Price to Earnings (P/E) |
|
12.30 |
14.99 |
56.30 |
37.13 |
32.62 |
27.48 |
30.71 |
35.33 |
39.57 |
37.33 |
34.49 |
| Dividend Yield |
|
0.28% |
0.25% |
0.18% |
0.30% |
0.48% |
0.67% |
0.74% |
0.58% |
0.45% |
0.47% |
0.55% |
| Earnings Yield |
|
8.13% |
6.67% |
1.78% |
2.69% |
3.07% |
3.64% |
3.26% |
2.83% |
2.53% |
2.68% |
2.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.19 |
2.84 |
4.07 |
3.74 |
4.46 |
3.81 |
4.62 |
5.85 |
6.56 |
6.42 |
5.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.60 |
7.95 |
18.67 |
17.47 |
17.68 |
15.05 |
18.31 |
22.36 |
25.14 |
24.41 |
22.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.46 |
8.77 |
21.93 |
20.49 |
20.22 |
17.12 |
20.79 |
25.19 |
28.11 |
27.16 |
24.87 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.70 |
23.38 |
35.83 |
29.52 |
37.47 |
26.59 |
28.94 |
36.69 |
37.36 |
36.62 |
32.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.06 |
19.38 |
23.34 |
20.27 |
25.71 |
31.28 |
35.06 |
37.11 |
38.18 |
34.49 |
30.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.26 |
6.43 |
28.84 |
10.29 |
10.16 |
161.47 |
18.75 |
69.35 |
93.94 |
47.15 |
42.21 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.72 |
0.66 |
1.04 |
1.04 |
0.99 |
1.01 |
0.98 |
1.10 |
1.08 |
1.11 |
| Long-Term Debt to Equity |
|
0.65 |
0.68 |
0.63 |
0.95 |
0.95 |
0.88 |
0.90 |
0.88 |
0.99 |
1.00 |
0.99 |
| Financial Leverage |
|
-0.93 |
-1.41 |
-1.28 |
-1.42 |
-1.45 |
-1.68 |
-1.44 |
-1.72 |
-1.78 |
-1.68 |
-1.63 |
| Leverage Ratio |
|
5.39 |
5.70 |
5.14 |
5.59 |
5.79 |
6.15 |
5.70 |
6.51 |
6.69 |
6.59 |
6.69 |
| Compound Leverage Factor |
|
2.97 |
5.12 |
4.47 |
4.77 |
5.11 |
5.67 |
5.21 |
6.10 |
6.14 |
6.06 |
6.06 |
| Debt to Total Capital |
|
41.11% |
41.78% |
39.75% |
51.08% |
51.05% |
49.63% |
50.13% |
49.40% |
52.28% |
52.03% |
52.57% |
| Short-Term Debt to Total Capital |
|
2.63% |
2.26% |
2.00% |
4.41% |
4.31% |
5.25% |
5.34% |
4.94% |
5.19% |
4.28% |
5.45% |
| Long-Term Debt to Total Capital |
|
38.47% |
39.52% |
37.76% |
46.66% |
46.74% |
44.38% |
44.79% |
44.46% |
47.09% |
47.75% |
47.11% |
| 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 |
|
2.30% |
2.45% |
2.42% |
0.64% |
0.59% |
0.57% |
0.56% |
0.55% |
0.52% |
0.56% |
0.62% |
| Common Equity to Total Capital |
|
56.59% |
55.78% |
57.83% |
48.29% |
48.37% |
49.80% |
49.31% |
50.05% |
47.20% |
47.42% |
46.81% |
| Debt to EBITDA |
|
1.61 |
1.62 |
2.55 |
2.47 |
2.09 |
1.97 |
1.96 |
1.74 |
1.82 |
1.70 |
1.68 |
| Net Debt to EBITDA |
|
-2.69 |
-3.03 |
-5.01 |
-4.26 |
-3.73 |
-3.38 |
-3.18 |
-2.84 |
-2.69 |
-2.54 |
-2.40 |
| Long-Term Debt to EBITDA |
|
1.50 |
1.53 |
2.42 |
2.26 |
1.91 |
1.76 |
1.75 |
1.56 |
1.64 |
1.56 |
1.51 |
| Debt to NOPAT |
|
3.82 |
4.77 |
4.89 |
4.17 |
4.43 |
3.48 |
3.09 |
2.85 |
2.70 |
2.55 |
2.44 |
| Net Debt to NOPAT |
|
-6.40 |
-8.93 |
-9.62 |
-7.19 |
-7.91 |
-5.97 |
-5.03 |
-4.65 |
-3.99 |
-3.82 |
-3.48 |
| Long-Term Debt to NOPAT |
|
3.58 |
4.52 |
4.65 |
3.81 |
4.06 |
3.11 |
2.76 |
2.56 |
2.43 |
2.34 |
2.19 |
| Altman Z-Score |
|
1.53 |
1.59 |
1.94 |
2.27 |
2.41 |
2.38 |
2.57 |
2.90 |
3.13 |
3.14 |
3.03 |
| Noncontrolling Interest Sharing Ratio |
|
3.91% |
3.81% |
3.79% |
2.77% |
2.85% |
2.95% |
2.90% |
1.19% |
1.14% |
1.15% |
1.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.17 |
1.33 |
1.17 |
1.14 |
1.13 |
1.09 |
1.08 |
1.04 |
1.08 |
1.04 |
1.01 |
| Quick Ratio |
|
0.72 |
0.92 |
0.73 |
0.73 |
0.73 |
0.70 |
0.66 |
0.61 |
0.65 |
0.62 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15,942 |
12,407 |
1,877 |
10,418 |
13,088 |
-2,526 |
5,320 |
-1,239 |
-2,532 |
360 |
222 |
| Operating Cash Flow to CapEx |
|
843.98% |
1,286.89% |
261.05% |
2,853.13% |
600.80% |
508.63% |
762.12% |
719.87% |
976.95% |
594.01% |
573.27% |
| Free Cash Flow to Firm to Interest Expense |
|
59.04 |
51.48 |
6.75 |
42.01 |
52.14 |
-12.09 |
25.34 |
-7.84 |
-11.25 |
1.44 |
0.96 |
| Operating Cash Flow to Interest Expense |
|
6.75 |
13.03 |
3.57 |
3.68 |
6.01 |
6.21 |
7.19 |
14.22 |
11.12 |
9.12 |
7.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.95 |
12.02 |
2.20 |
3.55 |
5.01 |
4.99 |
6.24 |
12.24 |
9.98 |
7.59 |
6.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.20 |
0.22 |
0.26 |
0.27 |
0.26 |
0.28 |
0.34 |
0.34 |
0.36 |
0.38 |
| Accounts Receivable Turnover |
|
1.29 |
3.00 |
2.52 |
3.22 |
3.22 |
4.29 |
3.21 |
4.41 |
4.48 |
4.35 |
4.37 |
| Inventory Turnover |
|
0.55 |
1.98 |
1.41 |
1.81 |
1.79 |
2.69 |
1.75 |
2.49 |
2.56 |
2.68 |
2.70 |
| Fixed Asset Turnover |
|
1.54 |
3.64 |
3.01 |
3.83 |
3.88 |
5.33 |
4.01 |
5.69 |
5.91 |
6.01 |
6.27 |
| Accounts Payable Turnover |
|
0.58 |
2.00 |
1.58 |
2.04 |
2.03 |
3.15 |
2.06 |
3.00 |
3.16 |
3.22 |
3.20 |
| Days Sales Outstanding (DSO) |
|
283.84 |
121.50 |
144.91 |
113.34 |
113.39 |
85.02 |
113.84 |
82.81 |
81.42 |
83.98 |
83.56 |
| Days Inventory Outstanding (DIO) |
|
659.19 |
184.38 |
258.86 |
202.09 |
203.77 |
135.49 |
208.88 |
146.73 |
142.62 |
136.28 |
135.10 |
| Days Payable Outstanding (DPO) |
|
631.72 |
182.31 |
231.64 |
178.72 |
179.96 |
115.81 |
176.94 |
121.55 |
115.47 |
113.32 |
114.05 |
| Cash Conversion Cycle (CCC) |
|
311.31 |
123.57 |
172.13 |
136.71 |
137.20 |
104.71 |
145.78 |
108.00 |
108.57 |
106.93 |
104.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5,042 |
-18,655 |
-9,494 |
-15,285 |
-17,124 |
-14,027 |
-12,932 |
-12,161 |
-12,474 |
-12,231 |
-10,991 |
| Invested Capital Turnover |
|
9.03 |
-2.72 |
-4.11 |
-3.42 |
-3.41 |
-2.37 |
-3.54 |
-3.03 |
-2.97 |
-3.49 |
-4.04 |
| Increase / (Decrease) in Invested Capital |
|
-14,606 |
-11,332 |
-1,017 |
-8,813 |
-12,082 |
4,628 |
-3,438 |
3,124 |
4,650 |
1,796 |
1,941 |
| Enterprise Value (EV) |
|
85,515 |
100,561 |
150,324 |
139,199 |
168,448 |
147,335 |
183,192 |
243,428 |
288,381 |
294,449 |
268,965 |
| Market Capitalization |
|
119,235 |
137,744 |
189,440 |
172,855 |
203,768 |
180,181 |
214,819 |
274,077 |
319,001 |
324,914 |
297,622 |
| Book Value per Share |
|
$26.34 |
$25.18 |
$27.28 |
$16.99 |
$17.41 |
$17.87 |
$17.94 |
$17.94 |
$17.74 |
$17.71 |
$17.22 |
| Tangible Book Value per Share |
|
$8.91 |
$12.69 |
$10.05 |
$4.88 |
$5.30 |
$6.05 |
$5.85 |
$5.43 |
$5.18 |
$5.11 |
$4.68 |
| Total Capital |
|
50,654 |
49,130 |
51,629 |
38,516 |
39,023 |
38,837 |
39,039 |
38,232 |
39,859 |
39,392 |
38,574 |
| Total Debt |
|
20,822 |
20,525 |
20,525 |
19,673 |
19,921 |
19,273 |
19,571 |
18,887 |
20,838 |
20,494 |
20,277 |
| Total Long-Term Debt |
|
19,488 |
19,417 |
19,493 |
17,973 |
18,240 |
17,234 |
17,487 |
16,998 |
18,771 |
18,808 |
18,174 |
| Net Debt |
|
-34,887 |
-38,385 |
-40,364 |
-33,901 |
-35,549 |
-33,069 |
-31,844 |
-30,859 |
-30,829 |
-30,686 |
-28,897 |
| Capital Expenditures (CapEx) |
|
216 |
244 |
380 |
32 |
251 |
255 |
198 |
312 |
256 |
384 |
318 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-10,577 |
-9,349 |
-12,650 |
-9,143 |
-9,719 |
-9,319 |
-8,687 |
-8,635 |
-8,571 |
-9,090 |
-8,544 |
| Debt-free Net Working Capital (DFNWC) |
|
9,604 |
11,561 |
9,534 |
6,302 |
6,237 |
5,282 |
4,718 |
3,224 |
4,938 |
3,302 |
2,437 |
| Net Working Capital (NWC) |
|
8,270 |
10,453 |
8,502 |
4,602 |
4,556 |
3,243 |
2,634 |
1,335 |
2,871 |
1,616 |
334 |
| Net Nonoperating Expense (NNE) |
|
998 |
-517 |
-703 |
337 |
-836 |
209 |
-90 |
-136 |
-36 |
-395 |
243 |
| Net Nonoperating Obligations (NNO) |
|
-34,874 |
-47,260 |
-40,598 |
-34,128 |
-36,226 |
-33,591 |
-32,400 |
-31,506 |
-31,495 |
-31,129 |
-29,288 |
| Total Depreciation and Amortization (D&A) |
|
292 |
309 |
523 |
50 |
313 |
298 |
299 |
311 |
303 |
307 |
312 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-51.82% |
-26.45% |
-34.27% |
-24.54% |
-25.72% |
-24.08% |
-21.89% |
-20.75% |
-19.50% |
-19.82% |
-17.69% |
| Debt-free Net Working Capital to Revenue |
|
47.06% |
32.71% |
25.83% |
16.92% |
16.50% |
13.65% |
11.89% |
7.75% |
11.24% |
7.20% |
5.04% |
| Net Working Capital to Revenue |
|
40.52% |
29.57% |
23.03% |
12.35% |
12.05% |
8.38% |
6.64% |
3.21% |
6.53% |
3.52% |
0.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.19 |
$1.17 |
$1.41 |
$1.16 |
$3.28 |
$1.77 |
$1.85 |
$1.91 |
$2.04 |
$2.42 |
$1.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.36B |
1.36B |
1.09B |
1.08B |
1.08B |
1.07B |
1.07B |
1.06B |
1.05B |
1.05B |
1.04B |
| Adjusted Diluted Earnings per Share |
|
$0.18 |
$1.17 |
$1.39 |
$1.15 |
$1.70 |
$1.77 |
$1.83 |
$1.89 |
$2.02 |
$2.42 |
$1.81 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.36B |
1.36B |
1.09B |
1.08B |
1.08B |
1.07B |
1.07B |
1.06B |
1.05B |
1.05B |
1.04B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.17 |
$0.00 |
$0.00 |
$0.00 |
$1.77 |
$0.00 |
$0.00 |
$0.00 |
$2.42 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.36B |
1.36B |
1.09B |
1.08B |
1.08B |
1.07B |
1.07B |
1.06B |
1.05B |
1.05B |
1.04B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,471 |
1,075 |
1,155 |
1,674 |
1,230 |
2,102 |
1,927 |
1,924 |
2,164 |
2,200 |
2,212 |
| Normalized NOPAT Margin |
|
15.82% |
38.32% |
7.19% |
18.40% |
12.50% |
56.60% |
19.40% |
17.45% |
17.77% |
17.30% |
17.85% |
| Pre Tax Income Margin |
|
3.58% |
75.12% |
11.62% |
15.91% |
19.23% |
65.01% |
22.60% |
21.67% |
20.65% |
22.42% |
17.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.24 |
9.74 |
7.72 |
6.83 |
8.54 |
12.54 |
11.70 |
16.13 |
12.17 |
12.40 |
10.55 |
| NOPAT to Interest Expense |
|
4.95 |
4.46 |
3.09 |
6.47 |
4.01 |
10.06 |
8.96 |
11.93 |
9.41 |
8.63 |
9.40 |
| EBIT Less CapEx to Interest Expense |
|
1.44 |
8.73 |
6.35 |
6.70 |
7.54 |
11.32 |
10.75 |
14.15 |
11.04 |
10.86 |
9.17 |
| NOPAT Less CapEx to Interest Expense |
|
4.15 |
3.45 |
1.73 |
6.34 |
3.01 |
8.84 |
8.02 |
9.95 |
8.28 |
7.09 |
8.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.81% |
6.24% |
13.37% |
13.30% |
12.61% |
15.35% |
17.55% |
16.85% |
17.13% |
16.69% |
17.71% |
| Augmented Payout Ratio |
|
19.78% |
19.29% |
48.67% |
81.01% |
83.59% |
104.10% |
124.68% |
106.34% |
106.98% |
103.51% |
110.06% |