| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,334,533,171.00 |
1,326,854,089.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,334,533,171.00 |
1,326,854,089.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.32 |
0.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.61% |
-13.50% |
3.31% |
10.11% |
15.06% |
129.79% |
5.87% |
18.50% |
-76.22% |
- |
40.00% |
| EBITDA Growth |
|
539.89% |
-10.40% |
-7.03% |
3.85% |
17.47% |
20.20% |
-147.46% |
-18.71% |
-35.05% |
- |
412.70% |
| EBIT Growth |
|
210.00% |
-22.65% |
-14.80% |
15.55% |
44.21% |
63.84% |
-365.51% |
-52.15% |
-101.15% |
- |
162.99% |
| NOPAT Growth |
|
349.85% |
-11.49% |
-27.98% |
12.97% |
12.68% |
-11.95% |
-358.86% |
-43.21% |
-100.84% |
- |
185.90% |
| Net Income Growth |
|
311.18% |
-22.75% |
-24.88% |
10.34% |
112.77% |
206.98% |
-434.39% |
-40.43% |
-97.00% |
- |
159.43% |
| EPS Growth |
|
313.04% |
-23.68% |
-25.00% |
8.57% |
108.16% |
51.72% |
-441.67% |
-44.74% |
-87.25% |
- |
153.66% |
| Operating Cash Flow Growth |
|
-6.36% |
107.72% |
22.95% |
-24.33% |
-28.60% |
-709.38% |
-142.18% |
13.08% |
21.43% |
- |
405.86% |
| Free Cash Flow Firm Growth |
|
-149.67% |
-30.08% |
112.64% |
1,074.33% |
185.26% |
-140.24% |
-256.03% |
-1,247.88% |
-3,265.88% |
- |
-591.00% |
| Invested Capital Growth |
|
4.13% |
0.09% |
-2.47% |
-2.71% |
0.95% |
1.88% |
2.86% |
51.77% |
47.50% |
- |
40.12% |
| Revenue Q/Q Growth |
|
4.98% |
-8.11% |
6.65% |
7.02% |
9.70% |
83.52% |
-50.86% |
19.79% |
-77.99% |
- |
14.80% |
| EBITDA Q/Q Growth |
|
1.97% |
-3.95% |
-4.48% |
11.00% |
15.34% |
-1.72% |
-137.72% |
290.12% |
-7.85% |
- |
17.59% |
| EBIT Q/Q Growth |
|
4.54% |
-9.71% |
-7.78% |
32.75% |
30.47% |
2.58% |
-249.44% |
123.93% |
-103.13% |
- |
62.02% |
| NOPAT Q/Q Growth |
|
45.41% |
-29.05% |
-28.71% |
53.60% |
45.03% |
-44.56% |
-309.59% |
133.70% |
-102.14% |
- |
35.92% |
| Net Income Q/Q Growth |
|
38.36% |
-39.72% |
-18.86% |
63.06% |
166.80% |
-13.03% |
-188.38% |
129.05% |
-86.56% |
- |
38.05% |
| EPS Q/Q Growth |
|
40.00% |
-40.82% |
-17.24% |
58.33% |
168.42% |
-56.86% |
-286.36% |
125.61% |
-38.10% |
- |
41.94% |
| Operating Cash Flow Q/Q Growth |
|
86.43% |
-97.75% |
1,607.81% |
5.58% |
75.91% |
-119.21% |
-18.21% |
383.08% |
88.89% |
- |
19.69% |
| Free Cash Flow Firm Q/Q Growth |
|
-555.98% |
182.27% |
154.85% |
22.83% |
-66.89% |
-138.83% |
-888.18% |
-803.60% |
8.69% |
- |
4.41% |
| Invested Capital Q/Q Growth |
|
-5.87% |
4.17% |
-0.83% |
0.04% |
-2.33% |
5.13% |
0.13% |
47.61% |
-5.07% |
- |
-0.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.35% |
38.13% |
34.69% |
33.26% |
32.32% |
65.01% |
28.44% |
29.25% |
-201.64% |
- |
36.52% |
| EBITDA Margin |
|
15.49% |
16.20% |
14.51% |
15.05% |
15.82% |
8.47% |
-6.50% |
10.32% |
43.21% |
- |
14.53% |
| Operating Margin |
|
6.90% |
7.77% |
5.90% |
7.09% |
8.19% |
2.79% |
-14.54% |
2.70% |
-0.40% |
- |
7.00% |
| EBIT Margin |
|
6.58% |
6.47% |
5.59% |
6.94% |
8.25% |
4.61% |
-14.03% |
2.80% |
-0.40% |
- |
6.31% |
| Profit (Net Income) Margin |
|
8.73% |
5.73% |
4.36% |
6.64% |
16.15% |
7.65% |
-13.77% |
3.34% |
2.04% |
- |
5.84% |
| Tax Burden Percent |
|
116.94% |
80.12% |
70.56% |
84.21% |
96.40% |
162.07% |
100.48% |
105.90% |
-15.71% |
- |
89.27% |
| Interest Burden Percent |
|
113.43% |
110.53% |
110.42% |
113.64% |
203.01% |
102.37% |
97.66% |
112.50% |
3,262.50% |
- |
103.71% |
| Effective Tax Rate |
|
-16.94% |
19.88% |
29.44% |
15.79% |
3.60% |
14.46% |
0.00% |
-5.90% |
0.00% |
- |
10.73% |
| Return on Invested Capital (ROIC) |
|
8.84% |
6.19% |
4.15% |
6.10% |
8.73% |
3.25% |
-14.08% |
3.31% |
-0.28% |
- |
5.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.65% |
5.74% |
4.35% |
6.83% |
25.37% |
19.14% |
-18.97% |
3.67% |
0.23% |
- |
5.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.82% |
2.07% |
1.51% |
2.24% |
4.62% |
4.21% |
-4.65% |
1.89% |
0.08% |
- |
2.10% |
| Return on Equity (ROE) |
|
11.66% |
8.26% |
5.66% |
8.34% |
13.35% |
7.47% |
-18.73% |
5.19% |
-0.20% |
- |
7.72% |
| Cash Return on Invested Capital (CROIC) |
|
3.09% |
6.46% |
8.60% |
9.02% |
6.07% |
4.62% |
-1.13% |
-40.45% |
-39.29% |
- |
-27.77% |
| Operating Return on Assets (OROA) |
|
3.36% |
3.18% |
2.75% |
3.43% |
3.87% |
2.78% |
-8.65% |
1.65% |
-0.19% |
- |
2.67% |
| Return on Assets (ROA) |
|
4.45% |
2.82% |
2.14% |
3.29% |
7.58% |
4.62% |
-8.49% |
1.97% |
0.95% |
- |
2.47% |
| Return on Common Equity (ROCE) |
|
11.63% |
8.24% |
5.64% |
8.32% |
13.31% |
7.45% |
-18.68% |
5.18% |
-0.20% |
- |
7.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.92% |
8.33% |
8.40% |
0.00% |
13.40% |
8.45% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
593 |
421 |
300 |
461 |
668 |
370 |
-776 |
262 |
-5.60 |
491 |
667 |
| NOPAT Margin |
|
8.07% |
6.23% |
4.16% |
5.97% |
7.90% |
2.39% |
-10.18% |
2.86% |
-0.28% |
- |
6.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.82% |
0.45% |
-0.19% |
-0.73% |
-16.64% |
-15.88% |
4.89% |
-0.36% |
-0.51% |
- |
0.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
1.76% |
1.23% |
- |
- |
1.55% |
0.86% |
-1.87% |
0.54% |
-0.01% |
1.06% |
1.43% |
| Cost of Revenue to Revenue |
|
63.65% |
61.87% |
65.31% |
66.74% |
67.68% |
34.99% |
71.56% |
70.75% |
301.64% |
- |
63.48% |
| SG&A Expenses to Revenue |
|
18.12% |
18.00% |
16.87% |
15.94% |
14.32% |
8.17% |
17.02% |
16.37% |
81.65% |
- |
17.14% |
| R&D to Revenue |
|
7.86% |
8.62% |
8.19% |
7.09% |
6.23% |
3.06% |
7.08% |
6.81% |
43.81% |
- |
8.63% |
| Operating Expenses to Revenue |
|
29.45% |
30.36% |
28.79% |
26.16% |
24.13% |
59.81% |
42.98% |
26.54% |
-207.46% |
- |
29.53% |
| Earnings before Interest and Taxes (EBIT) |
|
484 |
437 |
403 |
535 |
698 |
716 |
-1,070 |
256 |
-8.00 |
416 |
674 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,139 |
1,094 |
1,045 |
1,160 |
1,338 |
1,315 |
-496 |
943 |
869 |
1,319 |
1,551 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
0.89 |
1.01 |
1.17 |
1.02 |
1.11 |
0.89 |
1.11 |
1.31 |
- |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
7.55 |
6.71 |
6.91 |
7.16 |
4.07 |
4.20 |
3.21 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.66 |
0.68 |
0.78 |
0.89 |
0.84 |
0.72 |
0.54 |
0.67 |
0.94 |
- |
1.23 |
| Price to Earnings (P/E) |
|
9.47 |
9.99 |
12.16 |
13.95 |
9.91 |
8.22 |
10.66 |
15.40 |
66.57 |
- |
28.15 |
| Dividend Yield |
|
3.21% |
3.29% |
2.96% |
2.56% |
2.67% |
2.45% |
3.21% |
2.51% |
2.13% |
- |
1.89% |
| Earnings Yield |
|
10.56% |
10.01% |
8.23% |
7.17% |
10.09% |
12.17% |
9.38% |
6.49% |
1.50% |
- |
3.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.92 |
1.01 |
1.13 |
1.02 |
1.09 |
0.91 |
1.06 |
1.19 |
- |
1.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.86 |
0.92 |
1.00 |
1.10 |
0.92 |
0.81 |
0.67 |
1.11 |
1.40 |
- |
1.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.46 |
5.80 |
6.52 |
7.25 |
6.01 |
6.47 |
7.92 |
14.61 |
18.84 |
- |
10.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.66 |
13.97 |
16.35 |
17.61 |
13.43 |
13.37 |
29.88 |
75.50 |
0.00 |
- |
36.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.24 |
14.02 |
16.36 |
17.82 |
14.56 |
17.02 |
54.83 |
191.52 |
0.00 |
- |
27.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.67 |
4.88 |
5.12 |
6.17 |
6.41 |
8.09 |
11.26 |
18.24 |
16.42 |
- |
8.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.57 |
14.21 |
11.59 |
12.39 |
16.82 |
23.88 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.58 |
0.60 |
0.52 |
0.53 |
0.73 |
0.71 |
0.73 |
0.97 |
0.90 |
- |
0.84 |
| Long-Term Debt to Equity |
|
0.35 |
0.37 |
0.34 |
0.36 |
0.54 |
0.53 |
0.52 |
0.69 |
0.72 |
- |
0.72 |
| Financial Leverage |
|
0.29 |
0.36 |
0.35 |
0.33 |
0.18 |
0.22 |
0.25 |
0.51 |
0.37 |
- |
0.40 |
| Leverage Ratio |
|
2.78 |
2.75 |
2.73 |
2.74 |
2.78 |
2.76 |
2.79 |
2.97 |
2.97 |
- |
2.99 |
| Compound Leverage Factor |
|
3.15 |
3.04 |
3.02 |
3.11 |
5.65 |
2.82 |
2.73 |
3.34 |
96.74 |
- |
3.10 |
| Debt to Total Capital |
|
36.78% |
37.35% |
34.12% |
34.78% |
42.31% |
41.42% |
42.28% |
49.15% |
47.46% |
- |
45.59% |
| Short-Term Debt to Total Capital |
|
14.49% |
14.47% |
11.42% |
11.39% |
11.00% |
10.67% |
12.43% |
14.13% |
9.78% |
- |
6.46% |
| Long-Term Debt to Total Capital |
|
22.29% |
22.88% |
22.70% |
23.39% |
31.31% |
30.75% |
29.86% |
35.02% |
37.68% |
- |
39.14% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.17% |
0.15% |
0.16% |
0.17% |
0.15% |
0.13% |
0.14% |
0.14% |
0.14% |
- |
0.13% |
| Common Equity to Total Capital |
|
63.05% |
62.50% |
65.71% |
65.05% |
57.54% |
58.44% |
57.57% |
50.71% |
52.40% |
- |
54.28% |
| Debt to EBITDA |
|
2.69 |
2.86 |
2.59 |
2.69 |
3.93 |
3.68 |
5.28 |
7.63 |
8.79 |
- |
4.21 |
| Net Debt to EBITDA |
|
1.28 |
1.52 |
1.45 |
1.33 |
0.53 |
0.72 |
1.48 |
5.83 |
6.15 |
- |
2.98 |
| Long-Term Debt to EBITDA |
|
1.63 |
1.75 |
1.73 |
1.81 |
2.91 |
2.73 |
3.73 |
5.44 |
6.98 |
- |
3.62 |
| Debt to NOPAT |
|
6.51 |
6.92 |
6.50 |
6.62 |
9.54 |
9.68 |
36.59 |
100.00 |
-73.11 |
- |
10.87 |
| Net Debt to NOPAT |
|
3.10 |
3.67 |
3.63 |
3.28 |
1.29 |
1.90 |
10.22 |
76.45 |
-51.12 |
- |
7.69 |
| Long-Term Debt to NOPAT |
|
3.95 |
4.24 |
4.33 |
4.45 |
7.06 |
7.19 |
25.84 |
71.26 |
-58.05 |
- |
9.33 |
| Altman Z-Score |
|
0.70 |
0.67 |
0.71 |
0.80 |
0.87 |
1.06 |
0.88 |
0.77 |
0.78 |
- |
0.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.25% |
0.25% |
0.26% |
0.26% |
0.26% |
0.24% |
0.25% |
0.26% |
0.26% |
- |
0.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.87 |
0.89 |
0.90 |
0.94 |
1.29 |
1.33 |
1.29 |
0.95 |
1.01 |
- |
1.09 |
| Quick Ratio |
|
0.52 |
0.49 |
0.43 |
0.47 |
0.86 |
0.83 |
0.79 |
0.51 |
0.60 |
- |
0.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-482 |
397 |
1,011 |
1,242 |
411 |
-160 |
-1,577 |
-14,252 |
-13,014 |
-11,401 |
-10,899 |
| Operating Cash Flow to CapEx |
|
676.90% |
11.43% |
249.54% |
239.92% |
391.89% |
-87.84% |
-98.72% |
268.52% |
478.64% |
- |
311.26% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.49 |
0.49 |
0.49 |
0.47 |
0.60 |
0.62 |
0.59 |
0.47 |
- |
0.42 |
| Accounts Receivable Turnover |
|
7.69 |
7.04 |
7.50 |
7.95 |
8.57 |
10.76 |
10.16 |
8.57 |
7.76 |
- |
6.11 |
| Inventory Turnover |
|
3.79 |
3.30 |
3.15 |
3.12 |
3.18 |
2.87 |
2.81 |
3.08 |
3.31 |
- |
2.95 |
| Fixed Asset Turnover |
|
4.95 |
4.69 |
4.79 |
4.91 |
5.17 |
6.82 |
7.01 |
6.87 |
5.88 |
- |
5.66 |
| Accounts Payable Turnover |
|
2.34 |
2.40 |
2.35 |
2.43 |
2.17 |
2.23 |
2.23 |
2.44 |
2.49 |
- |
2.45 |
| Days Sales Outstanding (DSO) |
|
47.49 |
51.88 |
48.67 |
45.94 |
42.59 |
33.93 |
35.92 |
42.61 |
47.04 |
- |
59.72 |
| Days Inventory Outstanding (DIO) |
|
96.29 |
110.76 |
115.88 |
116.81 |
114.72 |
127.07 |
130.08 |
118.65 |
110.36 |
- |
123.72 |
| Days Payable Outstanding (DPO) |
|
156.28 |
151.85 |
155.47 |
149.97 |
168.14 |
163.96 |
163.93 |
149.87 |
146.47 |
- |
148.97 |
| Cash Conversion Cycle (CCC) |
|
-12.49 |
10.78 |
9.09 |
12.78 |
-10.84 |
-2.96 |
2.07 |
11.39 |
10.94 |
- |
34.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
27,126 |
28,258 |
28,024 |
28,036 |
27,383 |
28,788 |
28,825 |
42,550 |
40,391 |
40,680 |
40,391 |
| Invested Capital Turnover |
|
1.10 |
0.99 |
1.00 |
1.02 |
1.11 |
1.36 |
1.38 |
1.15 |
1.01 |
- |
0.90 |
| Increase / (Decrease) in Invested Capital |
|
1,075 |
24 |
-711 |
-781 |
257 |
530 |
801 |
14,514 |
13,008 |
11,892 |
11,566 |
| Enterprise Value (EV) |
|
25,124 |
25,941 |
28,311 |
31,776 |
27,846 |
31,436 |
26,264 |
45,298 |
47,924 |
- |
53,273 |
| Market Capitalization |
|
19,180 |
19,099 |
21,967 |
25,876 |
25,311 |
27,872 |
21,306 |
27,150 |
32,221 |
- |
38,174 |
| Book Value per Share |
|
$16.51 |
$16.46 |
$16.68 |
$16.99 |
$19.11 |
$19.18 |
$18.17 |
$18.60 |
$18.71 |
$18.56 |
$19.06 |
| Tangible Book Value per Share |
|
$1.98 |
$2.19 |
$2.44 |
$2.78 |
$4.79 |
$5.04 |
$5.05 |
($4.57) |
($4.13) |
($3.86) |
($3.28) |
| Total Capital |
|
33,593 |
34,265 |
32,991 |
33,937 |
43,126 |
43,159 |
41,457 |
48,120 |
47,119 |
46,445 |
46,599 |
| Total Debt |
|
12,355 |
12,797 |
11,257 |
11,803 |
18,246 |
17,877 |
17,530 |
23,653 |
22,365 |
21,611 |
21,246 |
| Total Long-Term Debt |
|
7,487 |
7,840 |
7,490 |
7,939 |
13,504 |
13,272 |
12,378 |
16,854 |
17,756 |
17,705 |
18,237 |
| Net Debt |
|
5,888 |
6,790 |
6,290 |
5,843 |
2,471 |
3,506 |
4,898 |
18,083 |
15,637 |
15,846 |
15,038 |
| Capital Expenditures (CapEx) |
|
420 |
560 |
438 |
481 |
518 |
444 |
467 |
486 |
515 |
503 |
453 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,336 |
-1,192 |
-1,232 |
-1,238 |
-2,620 |
-718 |
518 |
883 |
-813 |
-89 |
101 |
| Debt-free Net Working Capital (DFNWC) |
|
1,934 |
2,566 |
1,444 |
2,404 |
12,226 |
12,713 |
12,185 |
5,454 |
4,960 |
4,752 |
5,393 |
| Net Working Capital (NWC) |
|
-2,934 |
-2,391 |
-2,323 |
-1,460 |
7,484 |
8,108 |
7,033 |
-1,345 |
351 |
846 |
2,384 |
| Net Nonoperating Expense (NNE) |
|
-49 |
34 |
-14 |
-51 |
-698 |
-818 |
274 |
-43 |
-47 |
39 |
43 |
| Net Nonoperating Obligations (NNO) |
|
5,888 |
6,790 |
6,290 |
5,902 |
2,503 |
3,506 |
4,898 |
18,083 |
15,637 |
15,846 |
15,038 |
| Total Depreciation and Amortization (D&A) |
|
655 |
657 |
642 |
625 |
640 |
599 |
574 |
687 |
877 |
903 |
877 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.02% |
-4.24% |
-4.35% |
-4.27% |
-8.70% |
-1.85% |
1.32% |
2.17% |
-2.37% |
- |
0.32% |
| Debt-free Net Working Capital to Revenue |
|
6.64% |
9.14% |
5.10% |
8.28% |
40.58% |
32.69% |
30.99% |
13.39% |
14.46% |
- |
17.33% |
| Net Working Capital to Revenue |
|
-10.07% |
-8.51% |
-8.21% |
-5.03% |
24.84% |
20.85% |
17.89% |
-3.30% |
1.02% |
- |
7.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.49 |
$0.30 |
$0.24 |
$0.39 |
$1.02 |
$0.45 |
($0.82) |
$0.21 |
$0.12 |
$0.32 |
$0.45 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.30B |
1.30B |
1.31B |
1.31B |
1.31B |
1.32B |
1.32B |
1.33B |
1.32B |
1.33B |
1.34B |
| Adjusted Diluted Earnings per Share |
|
$0.49 |
$0.29 |
$0.24 |
$0.38 |
$1.02 |
$0.44 |
($0.82) |
$0.21 |
$0.13 |
$0.31 |
$0.44 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.32B |
1.32B |
1.33B |
1.33B |
1.34B |
1.41B |
1.32B |
1.42B |
1.32B |
1.36B |
1.43B |
| 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 |
|
1.30B |
1.30B |
1.30B |
1.30B |
1.32B |
1.31B |
1.31B |
1.32B |
1.33B |
1.33B |
1.32B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
365 |
455 |
332 |
496 |
745 |
427 |
215 |
300 |
104 |
411 |
736 |
| Normalized NOPAT Margin |
|
4.96% |
6.74% |
4.61% |
6.43% |
8.81% |
2.75% |
2.82% |
3.28% |
5.15% |
- |
6.90% |
| Pre Tax Income Margin |
|
7.47% |
7.15% |
6.18% |
7.89% |
16.75% |
4.72% |
-13.70% |
3.15% |
-12.98% |
- |
6.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
30.57% |
33.49% |
36.19% |
36.06% |
26.52% |
21.04% |
36.81% |
42.73% |
164.46% |
- |
59.49% |
| Augmented Payout Ratio |
|
51.36% |
51.86% |
52.24% |
44.42% |
32.34% |
26.92% |
46.92% |
51.13% |
206.20% |
- |
88.77% |