Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-7.25% |
-2.84% |
-0.35% |
-2.60% |
-2.69% |
-18.81% |
0.00% |
13.31% |
16.89% |
36.83% |
17.55% |
EBITDA Growth |
|
-1.45% |
-19.30% |
21.63% |
-9.96% |
2.40% |
-5.55% |
6.92% |
10.69% |
16.63% |
-0.97% |
27.07% |
EBIT Growth |
|
2.75% |
-30.18% |
53.85% |
-19.30% |
-1.29% |
-10.15% |
1.37% |
15.54% |
18.26% |
1.25% |
51.86% |
NOPAT Growth |
|
-10.31% |
25.36% |
-4.55% |
-14.41% |
-23.48% |
4.68% |
19.54% |
9.46% |
12.30% |
23.72% |
15.26% |
Net Income Growth |
|
0.10% |
-15.86% |
49.43% |
-37.84% |
-2.55% |
-2.93% |
0.00% |
3.90% |
13.88% |
13.13% |
47.55% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.15% |
3.50% |
0.00% |
5.12% |
10.78% |
25.15% |
63.90% |
Operating Cash Flow Growth |
|
19.54% |
-24.30% |
-8.83% |
2.45% |
84.31% |
-1.38% |
0.00% |
14.60% |
112.60% |
-53.35% |
9.89% |
Free Cash Flow Firm Growth |
|
96.18% |
-824.38% |
-95.70% |
-4.30% |
1,072.92% |
-73.52% |
34.47% |
461.83% |
-106.69% |
1,293.70% |
177.71% |
Invested Capital Growth |
|
10.42% |
26.40% |
3.49% |
-105.93% |
-1,199.40% |
0.00% |
0.00% |
-39.80% |
179.45% |
-89.73% |
1.27% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
99.26% |
99.70% |
99.79% |
99.30% |
34.39% |
32.61% |
27.67% |
31.07% |
33.66% |
37.94% |
44.59% |
EBITDA Margin |
|
28.33% |
26.67% |
32.11% |
26.30% |
28.45% |
27.04% |
23.24% |
24.35% |
24.92% |
24.98% |
34.51% |
Operating Margin |
|
12.82% |
12.61% |
11.68% |
11.29% |
11.83% |
13.53% |
11.74% |
12.29% |
12.15% |
11.81% |
14.76% |
EBIT Margin |
|
15.39% |
13.89% |
19.33% |
12.52% |
15.11% |
14.90% |
13.46% |
14.87% |
14.59% |
14.42% |
19.48% |
Profit (Net Income) Margin |
|
12.03% |
11.15% |
12.87% |
8.58% |
13.45% |
13.43% |
11.23% |
10.49% |
11.44% |
11.74% |
14.20% |
Tax Burden Percent |
|
72.04% |
75.71% |
63.37% |
68.44% |
74.35% |
82.64% |
73.84% |
66.11% |
69.25% |
74.20% |
68.20% |
Interest Burden Percent |
|
108.49% |
105.97% |
105.07% |
100.17% |
119.71% |
109.09% |
113.00% |
106.66% |
113.22% |
109.74% |
106.85% |
Effective Tax Rate |
|
27.96% |
24.29% |
36.63% |
31.56% |
25.65% |
17.36% |
26.16% |
33.89% |
30.75% |
25.89% |
34.42% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
432.75% |
0.00% |
55.83% |
60.18% |
18.93% |
8.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
428.88% |
0.00% |
52.92% |
56.63% |
14.39% |
-2.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-410.67% |
0.00% |
-44.88% |
-48.66% |
-8.45% |
0.60% |
Return on Equity (ROE) |
|
8.32% |
8.13% |
9.53% |
6.27% |
10.35% |
22.08% |
0.00% |
10.95% |
11.52% |
10.49% |
9.09% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
232.75% |
0.00% |
105.52% |
-34.41% |
181.69% |
7.23% |
Operating Return on Assets (OROA) |
|
2.57% |
2.40% |
3.33% |
2.12% |
2.78% |
2.98% |
0.00% |
3.59% |
3.19% |
2.86% |
2.96% |
Return on Assets (ROA) |
|
2.01% |
1.92% |
2.21% |
1.46% |
2.48% |
2.69% |
0.00% |
2.53% |
2.50% |
2.33% |
2.15% |
Return on Common Equity (ROCE) |
|
8.15% |
7.92% |
9.26% |
6.11% |
10.09% |
21.58% |
0.00% |
10.28% |
10.58% |
9.41% |
8.12% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.59% |
8.38% |
9.90% |
6.50% |
10.25% |
11.29% |
0.00% |
11.20% |
11.73% |
11.86% |
10.17% |
Net Operating Profit after Tax (NOPAT) |
|
1,718 |
1,916 |
1,528 |
1,601 |
1,871 |
2,445 |
2,336 |
1,954 |
1,785 |
1,590 |
1,285 |
NOPAT Margin |
|
9.23% |
9.55% |
7.40% |
7.73% |
8.79% |
11.18% |
8.67% |
8.12% |
8.41% |
8.75% |
9.68% |
Net Nonoperating Expense Percent (NNEP) |
|
1.18% |
0.66% |
2.13% |
0.38% |
2.98% |
3.86% |
0.00% |
2.91% |
3.55% |
4.54% |
10.70% |
Cost of Revenue to Revenue |
|
0.75% |
0.30% |
0.21% |
0.70% |
65.61% |
67.39% |
72.33% |
68.93% |
66.34% |
62.06% |
55.41% |
SG&A Expenses to Revenue |
|
22.30% |
21.00% |
20.84% |
19.92% |
20.18% |
17.95% |
15.08% |
15.63% |
17.84% |
19.68% |
23.04% |
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 |
|
86.44% |
87.08% |
88.11% |
88.01% |
22.57% |
19.08% |
15.93% |
18.78% |
21.52% |
26.12% |
29.83% |
Earnings before Interest and Taxes (EBIT) |
|
2,865 |
2,788 |
3,993 |
2,595 |
3,216 |
3,258 |
3,626 |
3,577 |
3,096 |
2,618 |
2,585 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,273 |
5,351 |
6,631 |
5,451 |
6,055 |
5,913 |
6,260 |
5,855 |
5,289 |
4,535 |
4,579 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.04 |
0.77 |
0.96 |
0.82 |
0.00 |
0.00 |
0.00 |
0.75 |
0.76 |
0.84 |
0.08 |
Price to Tangible Book Value (P/TBV) |
|
1.04 |
0.77 |
0.96 |
0.82 |
0.00 |
0.00 |
0.00 |
0.75 |
0.76 |
0.84 |
0.08 |
Price to Revenue (P/Rev) |
|
1.46 |
1.03 |
1.24 |
1.08 |
0.00 |
0.00 |
0.00 |
0.70 |
0.74 |
0.83 |
0.11 |
Price to Earnings (P/E) |
|
11.89 |
9.44 |
9.82 |
12.92 |
0.00 |
0.00 |
0.00 |
6.89 |
6.75 |
7.68 |
0.79 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.32% |
6.09% |
5.15% |
3.72% |
3.67% |
3.31% |
0.00% |
0.00% |
Earnings Yield |
|
8.41% |
10.59% |
10.18% |
7.74% |
0.00% |
0.00% |
0.00% |
14.51% |
14.80% |
13.03% |
126.91% |
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) |
|
0.71 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
2.50 |
0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.60 |
1.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.67 |
1.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.60 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.54 |
1.58 |
1.44 |
1.52 |
1.50 |
1.52 |
0.00 |
1.56 |
1.73 |
1.85 |
1.94 |
Long-Term Debt to Equity |
|
1.40 |
1.44 |
1.31 |
1.42 |
1.39 |
1.41 |
0.00 |
1.45 |
1.59 |
1.73 |
1.79 |
Financial Leverage |
|
-1.64 |
-1.78 |
-1.90 |
-1.67 |
-1.20 |
-0.96 |
0.00 |
-0.85 |
-0.86 |
-0.59 |
-0.27 |
Leverage Ratio |
|
4.14 |
4.23 |
4.30 |
4.31 |
4.18 |
4.11 |
0.00 |
4.33 |
4.61 |
4.50 |
4.22 |
Compound Leverage Factor |
|
4.50 |
4.48 |
4.52 |
4.32 |
5.01 |
4.48 |
0.00 |
4.62 |
5.21 |
4.94 |
4.51 |
Debt to Total Capital |
|
60.64% |
61.27% |
59.08% |
60.35% |
60.01% |
60.28% |
0.00% |
60.93% |
63.35% |
64.94% |
65.94% |
Short-Term Debt to Total Capital |
|
5.61% |
5.45% |
5.34% |
3.93% |
4.38% |
4.15% |
0.00% |
4.17% |
5.17% |
4.19% |
4.89% |
Long-Term Debt to Total Capital |
|
55.03% |
55.82% |
53.74% |
56.43% |
55.63% |
56.13% |
0.00% |
56.75% |
58.18% |
60.75% |
61.05% |
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 |
|
0.81% |
0.77% |
1.34% |
0.95% |
1.07% |
0.88% |
0.00% |
2.16% |
2.51% |
3.42% |
3.65% |
Common Equity to Total Capital |
|
38.55% |
37.97% |
39.59% |
38.69% |
38.92% |
38.84% |
0.00% |
36.92% |
34.14% |
31.64% |
30.41% |
Debt to EBITDA |
|
7.78 |
8.05 |
6.04 |
7.83 |
7.11 |
6.83 |
0.00 |
6.35 |
7.26 |
8.13 |
8.77 |
Net Debt to EBITDA |
|
-2.77 |
-3.39 |
-4.87 |
-5.93 |
-5.13 |
-4.31 |
0.00 |
-3.62 |
-3.37 |
-4.05 |
-1.20 |
Long-Term Debt to EBITDA |
|
7.06 |
7.33 |
5.50 |
7.32 |
6.60 |
6.36 |
0.00 |
5.91 |
6.67 |
7.61 |
8.12 |
Debt to NOPAT |
|
23.86 |
22.48 |
26.22 |
26.67 |
23.02 |
16.51 |
0.00 |
19.02 |
21.51 |
23.21 |
31.25 |
Net Debt to NOPAT |
|
-8.49 |
-9.46 |
-21.11 |
-20.18 |
-16.59 |
-10.42 |
0.00 |
-10.85 |
-10.00 |
-11.55 |
-4.29 |
Long-Term Debt to NOPAT |
|
21.65 |
20.48 |
23.85 |
24.93 |
21.34 |
15.38 |
0.00 |
17.71 |
19.76 |
21.71 |
28.93 |
Altman Z-Score |
|
1.18 |
1.15 |
1.19 |
1.13 |
0.00 |
0.00 |
0.00 |
1.35 |
1.01 |
1.28 |
1.06 |
Noncontrolling Interest Sharing Ratio |
|
2.02% |
2.63% |
2.83% |
2.55% |
2.46% |
2.22% |
0.00% |
6.16% |
8.22% |
10.24% |
10.70% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.83 |
2.93 |
2.70 |
2.79 |
2.79 |
2.54 |
0.00 |
3.50 |
2.49 |
4.37 |
3.38 |
Quick Ratio |
|
1.66 |
1.77 |
1.66 |
1.71 |
1.73 |
1.83 |
0.00 |
2.75 |
1.66 |
3.41 |
2.52 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-176 |
-4,603 |
635 |
14,761 |
15,425 |
1,315 |
4,966 |
3,693 |
-1,021 |
15,252 |
1,094 |
Operating Cash Flow to CapEx |
|
132.54% |
107.85% |
143.26% |
177.30% |
159.54% |
93.13% |
74.32% |
87.32% |
60.58% |
35.94% |
52.66% |
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 |
|
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.20 |
0.00 |
0.24 |
0.22 |
0.20 |
0.15 |
Accounts Receivable Turnover |
|
6.22 |
6.38 |
6.70 |
6.77 |
7.83 |
8.68 |
0.00 |
9.28 |
7.65 |
7.60 |
6.35 |
Inventory Turnover |
|
0.10 |
0.05 |
0.04 |
0.12 |
12.61 |
14.18 |
0.00 |
14.34 |
10.68 |
9.37 |
0.00 |
Fixed Asset Turnover |
|
4.03 |
4.31 |
4.55 |
4.28 |
2.01 |
1.37 |
0.00 |
7.39 |
8.08 |
7.01 |
0.00 |
Accounts Payable Turnover |
|
0.05 |
0.02 |
0.02 |
0.06 |
5.29 |
5.59 |
0.00 |
7.14 |
5.43 |
4.21 |
2.16 |
Days Sales Outstanding (DSO) |
|
58.66 |
57.23 |
54.50 |
53.90 |
46.64 |
42.06 |
0.00 |
39.34 |
47.71 |
48.00 |
57.50 |
Days Inventory Outstanding (DIO) |
|
3,654.67 |
7,230.34 |
10,013.19 |
3,101.11 |
28.95 |
25.74 |
0.00 |
25.45 |
34.17 |
38.96 |
0.00 |
Days Payable Outstanding (DPO) |
|
6,792.37 |
15,410.62 |
19,565.31 |
6,294.39 |
68.94 |
65.29 |
0.00 |
51.14 |
67.27 |
86.66 |
169.36 |
Cash Conversion Cycle (CCC) |
|
-3,079.03 |
-8,123.05 |
-9,497.63 |
-3,139.38 |
6.65 |
2.51 |
0.00 |
13.65 |
14.61 |
0.30 |
-111.86 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-16,278 |
-18,172 |
-24,691 |
-25,584 |
-12,424 |
1,130 |
0.00 |
2,630 |
4,369 |
1,563 |
15,226 |
Invested Capital Turnover |
|
-1.08 |
-0.94 |
-0.82 |
-1.09 |
-3.77 |
38.70 |
0.00 |
6.87 |
7.15 |
2.16 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
1,894 |
6,519 |
893 |
-13,160 |
-13,554 |
1,130 |
-2,630 |
-1,739 |
2,806 |
-13,663 |
190 |
Enterprise Value (EV) |
|
13,173 |
3,073 |
-5,682 |
-9,174 |
0.00 |
0.00 |
0.00 |
-2,974 |
-585 |
-1,347 |
-1,868 |
Market Capitalization |
|
27,216 |
20,656 |
25,676 |
22,463 |
0.00 |
0.00 |
0.00 |
16,910 |
15,742 |
15,062 |
1,424 |
Book Value per Share |
|
$21.11 |
$21.21 |
$20.89 |
$20.67 |
$21.09 |
$19.64 |
$0.00 |
$17.00 |
$15.64 |
$13.59 |
$148.30 |
Tangible Book Value per Share |
|
$21.11 |
$21.21 |
$20.89 |
$20.67 |
$21.09 |
$19.64 |
$0.00 |
$17.00 |
$15.64 |
$13.59 |
$148.30 |
Total Capital |
|
67,617 |
70,311 |
67,837 |
70,757 |
71,781 |
66,987 |
0.00 |
60,983 |
60,617 |
56,808 |
60,886 |
Total Debt |
|
41,003 |
43,077 |
40,075 |
42,705 |
43,076 |
40,376 |
0.00 |
37,154 |
38,399 |
36,891 |
40,146 |
Total Long-Term Debt |
|
37,207 |
39,245 |
36,455 |
39,928 |
39,933 |
37,596 |
0.00 |
34,609 |
35,267 |
34,513 |
37,172 |
Net Debt |
|
-14,593 |
-18,123 |
-32,264 |
-32,313 |
-31,042 |
-25,480 |
0.00 |
-21,199 |
-17,849 |
-18,353 |
-5,513 |
Capital Expenditures (CapEx) |
|
6,204 |
6,378 |
6,342 |
5,621 |
6,097 |
5,667 |
7,200 |
6,002 |
7,549 |
5,985 |
8,758 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9,053 |
9,839 |
6,406 |
6,905 |
5,782 |
-2,662 |
0.00 |
-763 |
2,020 |
4,062 |
1,508 |
Debt-free Net Working Capital (DFNWC) |
|
43,070 |
49,552 |
47,203 |
49,847 |
51,281 |
38,302 |
0.00 |
52,884 |
30,293 |
56,148 |
44,298 |
Net Working Capital (NWC) |
|
39,274 |
45,719 |
43,583 |
47,070 |
48,138 |
35,522 |
0.00 |
50,339 |
27,161 |
53,770 |
41,324 |
Net Nonoperating Expense (NNE) |
|
-521 |
-321 |
-1,130 |
-178 |
-991 |
-492 |
-690 |
-568 |
-642 |
-542 |
-599 |
Net Nonoperating Obligations (NNO) |
|
-42,892 |
-45,405 |
-52,452 |
-53,636 |
-41,129 |
-25,480 |
0.00 |
-21,199 |
-17,849 |
-18,353 |
-5,513 |
Total Depreciation and Amortization (D&A) |
|
2,409 |
2,563 |
2,638 |
2,856 |
2,839 |
2,655 |
2,634 |
2,277 |
2,193 |
1,917 |
1,994 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
48.64% |
49.03% |
31.02% |
33.31% |
27.17% |
-12.18% |
0.00% |
-3.17% |
9.52% |
22.37% |
11.36% |
Debt-free Net Working Capital to Revenue |
|
231.42% |
246.95% |
228.56% |
240.51% |
240.99% |
175.16% |
0.00% |
219.90% |
142.73% |
309.24% |
333.84% |
Net Working Capital to Revenue |
|
211.03% |
227.85% |
211.03% |
227.11% |
226.22% |
162.44% |
0.00% |
209.32% |
127.98% |
296.14% |
311.42% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$259.37 |
$155.54 |
$237.38 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$179.47 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.21B |
1.23B |
1.26B |
1.29B |
1.32B |
0.00 |
0.00 |
0.00 |
0.00 |
1.32B |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$259.07 |
$155.39 |
$237.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$179.21 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.21B |
1.23B |
1.26B |
1.29B |
1.32B |
0.00 |
0.00 |
0.00 |
0.00 |
1.32B |
0.00 |
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 |
|
1.21B |
1.23B |
1.26B |
1.29B |
1.32B |
0.00 |
0.00 |
0.00 |
0.00 |
1.32B |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,727 |
1,929 |
1,715 |
1,657 |
1,975 |
2,473 |
2,383 |
2,047 |
1,896 |
1,861 |
1,484 |
Normalized NOPAT Margin |
|
9.28% |
9.61% |
8.30% |
7.99% |
9.28% |
11.31% |
8.85% |
8.51% |
8.94% |
10.25% |
11.18% |
Pre Tax Income Margin |
|
16.70% |
14.72% |
20.31% |
12.54% |
18.09% |
16.25% |
15.21% |
15.86% |
16.52% |
15.82% |
20.82% |
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 |
|
29.54% |
51.40% |
31.43% |
50.79% |
35.32% |
53.39% |
26.14% |
31.02% |
33.98% |
13.07% |
8.76% |
Augmented Payout Ratio |
|
44.30% |
68.93% |
46.92% |
78.96% |
50.22% |
53.61% |
38.30% |
35.34% |
33.98% |
13.07% |
8.76% |