| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
914,550,199.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
914,550,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.48% |
-4.44% |
-0.83% |
2.45% |
1.72% |
2.42% |
3.28% |
3.06% |
4.16% |
6.92% |
8.99% |
| EBITDA Growth |
|
24.30% |
29.44% |
25.91% |
-10.23% |
0.56% |
-9.72% |
-29.32% |
-10.14% |
-2.62% |
-1.78% |
6.47% |
| EBIT Growth |
|
31.68% |
41.10% |
35.78% |
-11.65% |
1.17% |
-11.22% |
-36.51% |
-24.55% |
-3.25% |
-4.69% |
-2.57% |
| NOPAT Growth |
|
4,500.64% |
18.28% |
-45.94% |
-6.63% |
-10.15% |
-7.53% |
-27.63% |
20.35% |
-12.23% |
-9.10% |
6.45% |
| Net Income Growth |
|
130.01% |
32.62% |
-42.41% |
-16.45% |
-6.98% |
-9.16% |
-33.11% |
19.22% |
-12.25% |
-3.54% |
10.84% |
| EPS Growth |
|
4,750.00% |
31.91% |
-42.45% |
-14.47% |
-4.12% |
-4.84% |
-31.15% |
23.08% |
-9.68% |
-1.69% |
16.67% |
| Operating Cash Flow Growth |
|
3.73% |
856.25% |
-8.65% |
45.90% |
-17.82% |
209.09% |
-93.46% |
16.64% |
0.06% |
2.41% |
2,336.84% |
| Free Cash Flow Firm Growth |
|
124.69% |
111.81% |
133.55% |
166.29% |
37.97% |
42.47% |
-106.37% |
-62.93% |
-65.34% |
1.14% |
3,212.49% |
| Invested Capital Growth |
|
7.00% |
6.52% |
-0.28% |
-6.32% |
-1.74% |
2.18% |
9.29% |
8.81% |
10.25% |
0.94% |
-13.55% |
| Revenue Q/Q Growth |
|
4.71% |
-4.57% |
-2.92% |
5.62% |
3.96% |
-3.92% |
-2.10% |
5.39% |
5.07% |
-1.37% |
-0.21% |
| EBITDA Q/Q Growth |
|
-7.72% |
-6.20% |
0.80% |
2.88% |
3.38% |
-15.79% |
-21.09% |
30.80% |
12.04% |
-15.07% |
-14.46% |
| EBIT Q/Q Growth |
|
-8.97% |
-6.92% |
0.50% |
3.76% |
4.23% |
-18.33% |
-28.13% |
23.32% |
33.65% |
-19.54% |
-26.53% |
| NOPAT Q/Q Growth |
|
48.79% |
-36.73% |
-1.14% |
0.33% |
43.18% |
-34.89% |
-22.62% |
66.84% |
4.42% |
-32.56% |
-9.38% |
| Net Income Q/Q Growth |
|
27.15% |
-36.14% |
-2.41% |
5.44% |
41.56% |
-37.64% |
-28.14% |
87.93% |
4.19% |
-31.45% |
-17.43% |
| EPS Q/Q Growth |
|
27.63% |
-36.08% |
-1.61% |
6.56% |
43.08% |
-36.56% |
-28.81% |
90.48% |
5.00% |
-30.95% |
-15.52% |
| Operating Cash Flow Q/Q Growth |
|
102.36% |
-93.87% |
380.17% |
145.09% |
13.97% |
-76.96% |
-89.84% |
4,271.05% |
-2.23% |
-76.42% |
141.78% |
| Free Cash Flow Firm Q/Q Growth |
|
149.95% |
-52.40% |
90.08% |
46.68% |
3.96% |
-50.85% |
-108.50% |
953.97% |
-2.81% |
43.43% |
161.46% |
| Invested Capital Q/Q Growth |
|
-9.32% |
8.10% |
9.92% |
-13.05% |
-4.89% |
12.41% |
17.57% |
-13.43% |
-3.64% |
2.92% |
0.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.60% |
21.90% |
23.62% |
21.50% |
21.35% |
21.03% |
20.72% |
20.46% |
20.23% |
19.64% |
20.93% |
| EBITDA Margin |
|
7.70% |
7.57% |
7.86% |
7.66% |
7.61% |
6.67% |
5.38% |
6.68% |
7.12% |
6.13% |
5.25% |
| Operating Margin |
|
7.34% |
7.09% |
7.44% |
6.95% |
7.05% |
6.26% |
4.95% |
5.14% |
6.55% |
5.26% |
4.25% |
| EBIT Margin |
|
6.17% |
6.01% |
6.23% |
6.12% |
6.13% |
5.21% |
3.83% |
4.48% |
5.70% |
4.65% |
3.42% |
| Profit (Net Income) Margin |
|
7.05% |
4.72% |
4.74% |
4.73% |
6.45% |
4.18% |
3.07% |
5.48% |
5.43% |
3.77% |
3.12% |
| Tax Burden Percent |
|
114.32% |
78.44% |
76.16% |
77.39% |
105.10% |
80.26% |
80.24% |
122.28% |
95.32% |
81.22% |
91.28% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-14.32% |
21.56% |
23.84% |
22.61% |
-5.10% |
19.74% |
19.76% |
-22.28% |
4.68% |
18.78% |
8.72% |
| Return on Invested Capital (ROIC) |
|
89.89% |
54.38% |
48.68% |
51.83% |
77.25% |
47.77% |
33.44% |
61.49% |
64.49% |
41.74% |
35.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
87.27% |
53.01% |
47.17% |
50.64% |
75.11% |
46.16% |
31.87% |
59.82% |
62.57% |
40.67% |
33.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-301.01% |
-160.25% |
-218.32% |
-204.80% |
-397.78% |
-238.96% |
-219.26% |
-351.56% |
-463.99% |
-295.21% |
-333.72% |
| Return on Equity (ROE) |
|
-211.12% |
-105.86% |
-169.65% |
-152.97% |
-320.53% |
-191.19% |
-185.82% |
-290.06% |
-399.50% |
-253.47% |
-298.24% |
| Cash Return on Invested Capital (CROIC) |
|
69.82% |
66.11% |
55.18% |
66.87% |
64.64% |
53.93% |
37.33% |
47.71% |
46.44% |
50.18% |
61.80% |
| Operating Return on Assets (OROA) |
|
8.77% |
8.87% |
8.94% |
8.73% |
8.54% |
7.51% |
5.45% |
6.29% |
7.71% |
6.50% |
4.81% |
| Return on Assets (ROA) |
|
10.03% |
6.96% |
6.81% |
6.76% |
8.98% |
6.03% |
4.37% |
7.69% |
7.35% |
5.28% |
4.39% |
| Return on Common Equity (ROCE) |
|
-211.12% |
-105.86% |
-169.65% |
-152.97% |
-320.53% |
-191.19% |
-185.82% |
-290.06% |
-399.50% |
-253.47% |
-298.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-208.29% |
-324.13% |
-204.24% |
0.00% |
-253.54% |
-197.26% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,159 |
733 |
725 |
727 |
1,042 |
678 |
525 |
875 |
914 |
616 |
559 |
| NOPAT Margin |
|
8.39% |
5.56% |
5.66% |
5.38% |
7.41% |
5.02% |
3.97% |
6.28% |
6.24% |
4.27% |
3.88% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.62% |
1.37% |
1.50% |
1.19% |
2.14% |
1.61% |
1.57% |
1.67% |
1.93% |
1.07% |
1.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
13.78% |
9.14% |
- |
- |
12.48% |
7.87% |
5.55% |
10.06% |
9.81% |
6.90% |
5.87% |
| Cost of Revenue to Revenue |
|
78.40% |
78.10% |
76.38% |
78.50% |
78.65% |
78.97% |
79.28% |
79.54% |
79.77% |
80.36% |
79.07% |
| SG&A Expenses to Revenue |
|
9.60% |
10.49% |
11.42% |
10.39% |
10.02% |
10.80% |
11.20% |
10.42% |
9.77% |
10.42% |
10.51% |
| R&D to Revenue |
|
2.97% |
3.03% |
3.41% |
3.06% |
2.79% |
2.94% |
3.03% |
2.91% |
2.72% |
2.72% |
3.00% |
| Operating Expenses to Revenue |
|
14.27% |
14.81% |
16.18% |
14.54% |
14.30% |
14.77% |
15.77% |
15.32% |
13.68% |
14.38% |
16.69% |
| Earnings before Interest and Taxes (EBIT) |
|
852 |
793 |
797 |
827 |
862 |
704 |
506 |
624 |
834 |
671 |
493 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,064 |
998 |
1,006 |
1,035 |
1,070 |
901 |
711 |
930 |
1,042 |
885 |
757 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.46 |
0.52 |
0.52 |
0.66 |
0.63 |
0.57 |
0.44 |
0.43 |
0.47 |
0.32 |
0.33 |
| Price to Earnings (P/E) |
|
7.64 |
8.03 |
9.21 |
12.42 |
12.23 |
11.21 |
9.58 |
8.82 |
10.23 |
7.11 |
7.47 |
| Dividend Yield |
|
4.16% |
3.83% |
3.86% |
3.02% |
3.13% |
3.43% |
4.42% |
4.61% |
4.18% |
6.01% |
5.65% |
| Earnings Yield |
|
13.08% |
12.45% |
10.86% |
8.05% |
8.17% |
8.92% |
10.44% |
11.33% |
9.78% |
14.06% |
13.38% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.02 |
6.19 |
5.59 |
7.85 |
7.93 |
6.51 |
4.77 |
5.15 |
5.67 |
4.22 |
4.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.58 |
0.65 |
0.65 |
0.79 |
0.75 |
0.69 |
0.59 |
0.55 |
0.58 |
0.43 |
0.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.24 |
8.64 |
8.15 |
10.25 |
9.82 |
9.29 |
8.64 |
8.31 |
8.88 |
6.84 |
6.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.62 |
10.95 |
10.19 |
12.87 |
12.31 |
11.69 |
11.08 |
11.14 |
11.93 |
9.26 |
9.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.12 |
8.82 |
10.16 |
12.59 |
12.49 |
11.74 |
10.78 |
9.56 |
10.58 |
8.30 |
8.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.74 |
9.36 |
9.42 |
10.26 |
10.77 |
9.31 |
9.28 |
8.12 |
8.61 |
6.58 |
5.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.91 |
9.66 |
10.11 |
11.36 |
12.15 |
12.20 |
13.35 |
11.26 |
12.80 |
8.45 |
6.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-8.87 |
-5.89 |
-10.47 |
-6.91 |
-7.31 |
-9.04 |
-8.41 |
-10.66 |
-27.94 |
-12.66 |
-67.13 |
| Long-Term Debt to Equity |
|
-8.66 |
-5.67 |
-10.18 |
-5.91 |
-6.25 |
-7.72 |
-7.28 |
-9.75 |
-25.49 |
-11.54 |
-61.50 |
| Financial Leverage |
|
-3.45 |
-3.02 |
-4.63 |
-4.04 |
-5.30 |
-5.18 |
-6.88 |
-5.88 |
-7.42 |
-7.26 |
-9.84 |
| Leverage Ratio |
|
-18.44 |
-13.41 |
-21.71 |
-20.54 |
-32.15 |
-27.57 |
-34.78 |
-33.98 |
-48.94 |
-43.78 |
-57.56 |
| Compound Leverage Factor |
|
-18.44 |
-13.41 |
-21.71 |
-20.54 |
-32.15 |
-27.57 |
-34.78 |
-33.98 |
-48.94 |
-43.78 |
-57.56 |
| Debt to Total Capital |
|
112.70% |
120.45% |
110.56% |
116.91% |
115.85% |
112.44% |
113.49% |
110.36% |
103.71% |
108.57% |
101.51% |
| Short-Term Debt to Total Capital |
|
2.73% |
4.48% |
3.05% |
16.96% |
16.85% |
16.45% |
15.28% |
9.42% |
9.07% |
9.64% |
8.51% |
| Long-Term Debt to Total Capital |
|
109.97% |
115.97% |
107.50% |
99.95% |
99.01% |
95.99% |
98.20% |
100.93% |
94.65% |
98.94% |
93.01% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-12.70% |
-20.45% |
-10.56% |
-16.91% |
-15.85% |
-12.44% |
-13.49% |
-10.36% |
-3.71% |
-8.57% |
-1.51% |
| Debt to EBITDA |
|
2.50 |
2.41 |
2.27 |
2.35 |
2.35 |
2.42 |
2.89 |
2.66 |
2.70 |
2.72 |
2.67 |
| Net Debt to EBITDA |
|
1.65 |
1.80 |
1.68 |
1.64 |
1.56 |
1.69 |
2.15 |
1.86 |
1.66 |
1.83 |
1.65 |
| Long-Term Debt to EBITDA |
|
2.44 |
2.32 |
2.21 |
2.01 |
2.01 |
2.06 |
2.50 |
2.43 |
2.46 |
2.48 |
2.45 |
| Debt to NOPAT |
|
2.47 |
2.46 |
2.83 |
2.88 |
2.99 |
3.05 |
3.61 |
3.06 |
3.21 |
3.30 |
3.26 |
| Net Debt to NOPAT |
|
1.63 |
1.84 |
2.09 |
2.02 |
1.99 |
2.14 |
2.69 |
2.14 |
1.98 |
2.23 |
2.01 |
| Long-Term Debt to NOPAT |
|
2.41 |
2.36 |
2.75 |
2.46 |
2.56 |
2.60 |
3.12 |
2.80 |
2.93 |
3.01 |
2.99 |
| Altman Z-Score |
|
1.62 |
1.65 |
1.63 |
1.67 |
1.58 |
1.57 |
1.50 |
1.47 |
1.49 |
1.38 |
1.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.73 |
0.71 |
0.75 |
0.71 |
0.72 |
0.72 |
0.73 |
0.74 |
0.77 |
0.76 |
0.79 |
| Quick Ratio |
|
0.31 |
0.26 |
0.28 |
0.28 |
0.29 |
0.26 |
0.27 |
0.29 |
0.32 |
0.29 |
0.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
820 |
390 |
742 |
1,088 |
1,132 |
556 |
-47 |
403 |
392 |
562 |
1,471 |
| Operating Cash Flow to CapEx |
|
1,473.88% |
76.58% |
488.24% |
879.01% |
1,060.78% |
123.84% |
20.77% |
772.56% |
824.37% |
164.38% |
544.71% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.42 |
1.48 |
1.44 |
1.43 |
1.39 |
1.44 |
1.42 |
1.40 |
1.35 |
1.40 |
1.41 |
| Accounts Receivable Turnover |
|
12.23 |
13.09 |
12.54 |
11.82 |
11.45 |
13.48 |
12.55 |
11.19 |
10.23 |
11.81 |
10.98 |
| Inventory Turnover |
|
5.83 |
5.82 |
5.60 |
5.54 |
5.73 |
5.48 |
5.46 |
5.36 |
5.41 |
5.22 |
5.27 |
| Fixed Asset Turnover |
|
19.18 |
19.06 |
19.05 |
19.00 |
18.66 |
18.88 |
18.90 |
18.79 |
18.55 |
18.89 |
19.04 |
| Accounts Payable Turnover |
|
2.88 |
3.10 |
2.98 |
2.81 |
2.70 |
2.83 |
2.90 |
2.67 |
2.51 |
2.58 |
2.66 |
| Days Sales Outstanding (DSO) |
|
29.84 |
27.89 |
29.12 |
30.89 |
31.87 |
27.07 |
29.09 |
32.63 |
35.67 |
30.90 |
33.25 |
| Days Inventory Outstanding (DIO) |
|
62.59 |
62.77 |
65.14 |
65.88 |
63.76 |
66.62 |
66.87 |
68.08 |
67.47 |
69.92 |
69.32 |
| Days Payable Outstanding (DPO) |
|
126.89 |
117.72 |
122.37 |
129.98 |
135.32 |
128.89 |
126.00 |
136.76 |
145.30 |
141.24 |
137.09 |
| Cash Conversion Cycle (CCC) |
|
-34.47 |
-27.06 |
-28.12 |
-33.21 |
-39.69 |
-35.20 |
-30.04 |
-36.04 |
-42.15 |
-40.42 |
-34.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,183 |
5,603 |
6,159 |
5,355 |
5,093 |
5,725 |
6,731 |
5,827 |
5,615 |
5,779 |
5,819 |
| Invested Capital Turnover |
|
10.71 |
9.78 |
8.59 |
9.63 |
10.42 |
9.51 |
8.42 |
9.79 |
10.33 |
9.78 |
9.15 |
| Increase / (Decrease) in Invested Capital |
|
339 |
343 |
-17 |
-361 |
-90 |
122 |
572 |
472 |
522 |
54 |
-912 |
| Enterprise Value (EV) |
|
31,196 |
34,690 |
34,415 |
42,063 |
40,364 |
37,275 |
32,112 |
30,022 |
31,824 |
24,391 |
25,041 |
| Market Capitalization |
|
24,944 |
27,447 |
27,340 |
35,316 |
33,948 |
30,478 |
24,105 |
23,294 |
25,863 |
17,846 |
19,078 |
| Book Value per Share |
|
($1.08) |
($1.65) |
($0.93) |
($1.42) |
($1.37) |
($1.14) |
($1.35) |
($0.96) |
($0.37) |
($0.83) |
($0.16) |
| Tangible Book Value per Share |
|
($9.77) |
($10.30) |
($9.69) |
($10.22) |
($10.32) |
($10.31) |
($10.60) |
($10.24) |
($9.68) |
($10.34) |
($9.70) |
| Total Capital |
|
8,415 |
8,020 |
8,676 |
8,233 |
8,346 |
8,619 |
9,461 |
8,701 |
9,320 |
8,933 |
9,522 |
| Total Debt |
|
9,484 |
9,660 |
9,592 |
9,625 |
9,669 |
9,691 |
10,737 |
9,602 |
9,666 |
9,699 |
9,666 |
| Total Long-Term Debt |
|
9,254 |
9,301 |
9,327 |
8,229 |
8,263 |
8,273 |
9,291 |
8,782 |
8,821 |
8,838 |
8,856 |
| Net Debt |
|
6,252 |
7,243 |
7,075 |
6,747 |
6,416 |
6,797 |
8,007 |
6,728 |
5,961 |
6,545 |
5,963 |
| Capital Expenditures (CapEx) |
|
134 |
158 |
119 |
162 |
153 |
302 |
183 |
215 |
197 |
233 |
170 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-9,513 |
-9,057 |
-8,498 |
-9,210 |
-9,774 |
-9,076 |
-8,382 |
-9,344 |
-9,665 |
-9,357 |
-9,115 |
| Debt-free Net Working Capital (DFNWC) |
|
-6,281 |
-6,640 |
-5,981 |
-6,332 |
-6,521 |
-6,182 |
-5,652 |
-6,470 |
-5,960 |
-6,203 |
-5,412 |
| Net Working Capital (NWC) |
|
-6,511 |
-6,999 |
-6,246 |
-7,728 |
-7,927 |
-7,600 |
-7,098 |
-7,290 |
-6,805 |
-7,064 |
-6,222 |
| Net Nonoperating Expense (NNE) |
|
185 |
111 |
118 |
87 |
136 |
113 |
119 |
112 |
119 |
71 |
109 |
| Net Nonoperating Obligations (NNO) |
|
6,252 |
7,243 |
7,075 |
6,747 |
6,416 |
6,797 |
8,007 |
6,728 |
5,961 |
6,545 |
5,963 |
| Total Depreciation and Amortization (D&A) |
|
212 |
205 |
209 |
208 |
208 |
197 |
205 |
306 |
208 |
214 |
264 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.71% |
-17.05% |
-16.03% |
-17.27% |
-18.25% |
-16.85% |
-15.44% |
-17.08% |
-17.48% |
-16.64% |
-15.88% |
| Debt-free Net Working Capital to Revenue |
|
-11.69% |
-12.50% |
-11.29% |
-11.88% |
-12.18% |
-11.47% |
-10.41% |
-11.83% |
-10.78% |
-11.03% |
-9.43% |
| Net Working Capital to Revenue |
|
-12.12% |
-13.18% |
-11.79% |
-14.49% |
-14.80% |
-14.11% |
-13.07% |
-13.32% |
-12.31% |
-12.56% |
-10.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.99 |
$0.63 |
$0.62 |
$0.65 |
$0.93 |
$0.60 |
$0.43 |
$0.81 |
$0.83 |
$0.59 |
$0.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
992M |
995M |
984M |
979M |
979M |
948M |
950M |
947M |
946M |
926M |
922M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$0.62 |
$0.61 |
$0.65 |
$0.93 |
$0.59 |
$0.42 |
$0.80 |
$0.84 |
$0.58 |
$0.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1B |
1.00B |
990M |
990M |
989M |
957M |
956M |
954M |
953M |
932M |
925M |
| 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 |
|
990.90M |
980.73M |
978.56M |
963.72M |
937.80M |
942.70M |
939.27M |
934.70M |
917.98M |
914.55M |
914.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
811 |
804 |
796 |
780 |
787 |
739 |
636 |
584 |
1,026 |
717 |
895 |
| Normalized NOPAT Margin |
|
5.87% |
6.10% |
6.22% |
5.77% |
5.60% |
5.47% |
4.81% |
4.19% |
7.01% |
4.97% |
6.21% |
| Pre Tax Income Margin |
|
6.17% |
6.01% |
6.23% |
6.12% |
6.13% |
5.21% |
3.83% |
4.48% |
5.70% |
4.65% |
3.42% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
31.78% |
30.83% |
35.80% |
37.71% |
38.74% |
39.48% |
42.79% |
40.95% |
43.02% |
43.52% |
42.81% |
| Augmented Payout Ratio |
|
34.85% |
45.46% |
56.01% |
79.92% |
114.41% |
102.02% |
110.33% |
88.30% |
76.63% |
86.37% |
84.92% |