| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
605,741,470.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
605,741,470.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
21.85% |
9.59% |
2.47% |
2.43% |
-6.89% |
6.05% |
-12.81% |
8.21% |
2.78% |
2.81% |
8.77% |
| EBITDA Growth |
|
7.25% |
11.74% |
9.04% |
-21.40% |
-12.46% |
90.70% |
-40.42% |
4.19% |
28.82% |
15.61% |
38.16% |
| EBIT Growth |
|
4.53% |
24.15% |
21.23% |
-31.41% |
-20.68% |
165.73% |
-48.77% |
4.35% |
39.33% |
19.73% |
61.88% |
| NOPAT Growth |
|
-7.85% |
9.81% |
46.87% |
-4.05% |
-42.79% |
101.61% |
-10.75% |
27.38% |
-9.07% |
13.08% |
55.96% |
| Net Income Growth |
|
-138.83% |
378.99% |
31.01% |
147.04% |
-86.50% |
135.22% |
-7.86% |
17.99% |
-6.54% |
84.89% |
-18.50% |
| EPS Growth |
|
-154.66% |
232.56% |
35.67% |
179.74% |
-87.06% |
170.24% |
-3.52% |
22.83% |
-6.32% |
99.60% |
-6.96% |
| Operating Cash Flow Growth |
|
19.25% |
-89.32% |
309.70% |
14.67% |
42.23% |
0.32% |
-50.26% |
50.04% |
-15.52% |
46.43% |
68.42% |
| Free Cash Flow Firm Growth |
|
-318.50% |
103.10% |
831.51% |
-53.19% |
-46.84% |
-37.54% |
87.80% |
19.29% |
-47.80% |
126.79% |
12.62% |
| Invested Capital Growth |
|
453.17% |
0.90% |
-17.70% |
-7.17% |
-3.86% |
2.55% |
-2.37% |
-2.37% |
2.03% |
-4.11% |
-0.95% |
| Revenue Q/Q Growth |
|
540.55% |
-19.28% |
29.88% |
0.38% |
-1.41% |
1.89% |
-17.34% |
-16.09% |
-14.77% |
0.83% |
2.68% |
| EBITDA Q/Q Growth |
|
55.97% |
-15.79% |
60.12% |
-20.29% |
39.78% |
8.62% |
-25.25% |
-19.57% |
-3.95% |
-7.33% |
15.58% |
| EBIT Q/Q Growth |
|
149.15% |
-10.59% |
82.29% |
-30.94% |
108.89% |
11.21% |
-29.59% |
-24.38% |
-0.73% |
-12.87% |
23.67% |
| NOPAT Q/Q Growth |
|
-23.23% |
8.28% |
75.99% |
2.72% |
-21.57% |
-9.89% |
27.23% |
-14.86% |
-5.83% |
-13.37% |
29.47% |
| Net Income Q/Q Growth |
|
-176.80% |
857.92% |
-4.10% |
-2.82% |
-17.10% |
-8.51% |
40.08% |
-10.08% |
5.38% |
44.39% |
-21.58% |
| EPS Q/Q Growth |
|
-227.72% |
463.83% |
-5.31% |
-11.46% |
-16.00% |
-8.84% |
47.97% |
-9.43% |
5.44% |
50.15% |
-17.75% |
| Operating Cash Flow Q/Q Growth |
|
33.15% |
-74.83% |
-35.89% |
13.62% |
-2.05% |
-17.16% |
-3.06% |
-7.48% |
-20.08% |
-21.85% |
17.98% |
| Free Cash Flow Firm Q/Q Growth |
|
-190.42% |
105.12% |
7,902.28% |
-65.62% |
10.39% |
-16.22% |
-6.63% |
1,260.72% |
-26.93% |
-27.60% |
-11.20% |
| Invested Capital Q/Q Growth |
|
101.57% |
0.48% |
-19.32% |
0.76% |
-0.93% |
-0.79% |
1.23% |
-9.40% |
-7.90% |
-5.01% |
-0.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.13% |
32.98% |
32.77% |
32.10% |
33.21% |
34.05% |
34.36% |
34.95% |
35.19% |
36.41% |
37.07% |
| EBITDA Margin |
|
10.22% |
10.42% |
11.09% |
8.51% |
8.00% |
14.38% |
9.83% |
9.46% |
11.86% |
13.34% |
16.94% |
| Operating Margin |
|
5.64% |
6.39% |
7.56% |
5.07% |
4.32% |
10.81% |
6.35% |
6.13% |
8.30% |
9.67% |
14.39% |
| EBIT Margin |
|
5.64% |
6.39% |
7.56% |
5.07% |
4.32% |
10.81% |
6.35% |
6.13% |
8.30% |
9.67% |
14.39% |
| Profit (Net Income) Margin |
|
-3.13% |
7.97% |
10.18% |
24.56% |
3.56% |
7.90% |
8.35% |
9.10% |
8.28% |
14.89% |
11.15% |
| Tax Burden Percent |
|
-61.45% |
158.04% |
154.14% |
557.48% |
88.04% |
71.54% |
154.95% |
182.66% |
124.84% |
178.42% |
83.57% |
| Interest Burden Percent |
|
90.22% |
78.84% |
87.34% |
86.99% |
93.77% |
102.15% |
84.82% |
81.36% |
79.85% |
86.28% |
92.75% |
| Effective Tax Rate |
|
18.57% |
27.98% |
12.74% |
-22.06% |
11.96% |
33.21% |
-16.37% |
-42.05% |
7.29% |
12.44% |
15.65% |
| Return on Invested Capital (ROIC) |
|
5.15% |
3.32% |
5.33% |
5.88% |
3.56% |
7.23% |
6.45% |
8.42% |
7.67% |
8.76% |
14.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-36.20% |
12.70% |
17.41% |
129.29% |
2.28% |
10.45% |
9.99% |
10.03% |
10.08% |
28.58% |
11.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.59% |
4.43% |
5.49% |
21.32% |
0.48% |
2.80% |
3.08% |
3.17% |
3.17% |
14.41% |
7.50% |
| Return on Equity (ROE) |
|
-4.44% |
7.76% |
10.82% |
27.20% |
4.04% |
10.03% |
9.53% |
11.59% |
10.84% |
23.18% |
21.53% |
| Cash Return on Invested Capital (CROIC) |
|
-133.61% |
2.43% |
24.75% |
13.31% |
7.49% |
4.71% |
8.85% |
10.81% |
5.65% |
12.96% |
14.98% |
| Operating Return on Assets (OROA) |
|
3.12% |
2.54% |
3.52% |
2.67% |
2.32% |
6.19% |
3.12% |
3.24% |
4.49% |
5.66% |
9.46% |
| Return on Assets (ROA) |
|
-1.73% |
3.16% |
4.73% |
12.93% |
1.91% |
4.52% |
4.10% |
4.82% |
4.47% |
8.71% |
7.33% |
| Return on Common Equity (ROCE) |
|
-4.25% |
7.37% |
10.23% |
25.72% |
3.82% |
9.42% |
8.92% |
10.83% |
10.09% |
22.19% |
21.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
- |
8.90% |
11.26% |
29.78% |
4.56% |
10.65% |
10.59% |
12.29% |
11.80% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
958 |
1,052 |
1,544 |
1,482 |
848 |
1,709 |
1,526 |
1,943 |
1,767 |
1,998 |
3,116 |
| NOPAT Margin |
|
4.60% |
4.61% |
6.60% |
6.18% |
3.80% |
7.22% |
7.39% |
8.70% |
7.70% |
8.47% |
12.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
41.35% |
-9.38% |
-12.08% |
-123.41% |
1.28% |
-3.22% |
-3.54% |
-1.62% |
-2.41% |
-19.82% |
2.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.75% |
13.59% |
| Cost of Revenue to Revenue |
|
72.87% |
67.02% |
67.24% |
67.90% |
66.79% |
65.95% |
65.64% |
65.05% |
64.81% |
63.59% |
62.93% |
| SG&A Expenses to Revenue |
|
20.11% |
25.06% |
24.11% |
26.05% |
25.38% |
22.22% |
24.61% |
24.12% |
24.66% |
24.43% |
21.47% |
| 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 |
|
21.49% |
26.58% |
25.20% |
27.03% |
28.89% |
23.24% |
28.00% |
28.82% |
26.89% |
26.74% |
22.68% |
| Earnings before Interest and Taxes (EBIT) |
|
1,176 |
1,460 |
1,770 |
1,214 |
963 |
2,559 |
1,311 |
1,368 |
1,906 |
2,282 |
3,694 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,129 |
2,379 |
2,594 |
2,039 |
1,785 |
3,404 |
2,028 |
2,113 |
2,722 |
3,147 |
4,348 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.05 |
1.56 |
1.34 |
1.59 |
1.61 |
2.60 |
1.99 |
2.14 |
3.22 |
5.57 |
6.62 |
| 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) |
|
1.22 |
1.40 |
1.21 |
1.31 |
1.26 |
1.93 |
1.57 |
1.58 |
2.26 |
3.05 |
3.51 |
| Price to Earnings (P/E) |
|
0.00 |
19.81 |
13.09 |
5.53 |
44.54 |
27.88 |
21.12 |
19.13 |
30.41 |
21.86 |
31.56 |
| Dividend Yield |
|
2.89% |
2.92% |
3.40% |
3.30% |
2.75% |
1.67% |
2.96% |
2.79% |
1.91% |
1.37% |
1.08% |
| Earnings Yield |
|
-3.41% |
5.05% |
7.64% |
18.08% |
2.24% |
3.59% |
4.74% |
5.23% |
3.29% |
4.57% |
3.17% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.42 |
1.51 |
1.48 |
1.46 |
2.18 |
1.69 |
1.95 |
2.66 |
3.65 |
4.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.81 |
1.97 |
1.69 |
1.50 |
1.53 |
2.20 |
1.91 |
1.99 |
2.70 |
3.45 |
3.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.76 |
18.96 |
15.22 |
17.66 |
19.13 |
15.33 |
19.45 |
21.07 |
22.78 |
25.89 |
22.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
32.16 |
30.89 |
22.31 |
29.66 |
35.46 |
20.39 |
30.09 |
32.55 |
32.53 |
35.70 |
26.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.49 |
42.89 |
25.57 |
24.30 |
40.28 |
30.52 |
25.86 |
22.91 |
35.08 |
40.78 |
31.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.82 |
121.56 |
25.98 |
20.66 |
13.77 |
20.98 |
31.89 |
23.99 |
39.54 |
35.49 |
25.50 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
58.60 |
5.51 |
10.73 |
19.14 |
46.82 |
18.85 |
17.84 |
47.58 |
27.57 |
29.67 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.63 |
0.49 |
0.35 |
0.42 |
0.41 |
0.51 |
0.50 |
0.55 |
0.76 |
0.68 |
| Long-Term Debt to Equity |
|
0.44 |
0.55 |
0.43 |
0.32 |
0.41 |
0.40 |
0.43 |
0.44 |
0.46 |
0.66 |
0.55 |
| Financial Leverage |
|
0.26 |
0.35 |
0.32 |
0.16 |
0.21 |
0.27 |
0.31 |
0.32 |
0.31 |
0.50 |
0.67 |
| Leverage Ratio |
|
2.57 |
2.45 |
2.29 |
2.10 |
2.11 |
2.22 |
2.32 |
2.40 |
2.42 |
2.66 |
2.94 |
| Compound Leverage Factor |
|
2.32 |
1.93 |
2.00 |
1.83 |
1.98 |
2.27 |
1.97 |
1.96 |
1.93 |
2.30 |
2.72 |
| Debt to Total Capital |
|
33.50% |
38.61% |
32.74% |
25.74% |
29.67% |
29.22% |
33.99% |
33.28% |
35.35% |
43.27% |
40.47% |
| Short-Term Debt to Total Capital |
|
4.48% |
4.57% |
3.91% |
1.82% |
1.11% |
0.88% |
5.82% |
3.79% |
5.54% |
5.65% |
7.61% |
| Long-Term Debt to Total Capital |
|
29.02% |
34.04% |
28.82% |
23.92% |
28.56% |
28.33% |
28.17% |
29.48% |
29.81% |
37.62% |
32.86% |
| 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 |
|
3.17% |
3.22% |
3.88% |
3.79% |
4.12% |
4.50% |
4.30% |
4.33% |
4.70% |
0.12% |
0.15% |
| Common Equity to Total Capital |
|
63.33% |
58.17% |
63.39% |
70.47% |
66.21% |
66.29% |
61.71% |
62.39% |
59.95% |
56.61% |
59.38% |
| Debt to EBITDA |
|
5.99 |
5.70 |
4.21 |
3.54 |
4.38 |
2.27 |
4.42 |
4.18 |
3.49 |
3.14 |
2.13 |
| Net Debt to EBITDA |
|
5.26 |
5.07 |
3.82 |
1.75 |
2.78 |
1.57 |
2.94 |
3.78 |
3.26 |
3.02 |
1.99 |
| Long-Term Debt to EBITDA |
|
5.19 |
5.03 |
3.71 |
3.29 |
4.22 |
2.21 |
3.66 |
3.70 |
2.94 |
2.73 |
1.73 |
| Debt to NOPAT |
|
13.32 |
12.91 |
7.08 |
4.87 |
9.22 |
4.53 |
5.87 |
4.54 |
5.37 |
4.94 |
2.98 |
| Net Debt to NOPAT |
|
11.68 |
11.47 |
6.41 |
2.40 |
5.84 |
3.12 |
3.91 |
4.11 |
5.03 |
4.76 |
2.78 |
| Long-Term Debt to NOPAT |
|
11.54 |
11.38 |
6.23 |
4.53 |
8.88 |
4.39 |
4.87 |
4.02 |
4.53 |
4.30 |
2.42 |
| Altman Z-Score |
|
1.01 |
1.32 |
1.45 |
1.79 |
1.52 |
2.04 |
1.43 |
1.54 |
1.92 |
2.52 |
2.94 |
| Noncontrolling Interest Sharing Ratio |
|
4.22% |
4.98% |
5.51% |
5.45% |
5.46% |
6.11% |
6.43% |
6.51% |
6.88% |
4.26% |
0.23% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.05 |
1.04 |
1.05 |
1.37 |
1.22 |
1.10 |
1.04 |
0.97 |
0.94 |
0.93 |
0.90 |
| Quick Ratio |
|
0.43 |
0.59 |
0.52 |
0.95 |
0.88 |
0.76 |
0.69 |
0.57 |
0.56 |
0.61 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-24,841 |
770 |
7,168 |
3,356 |
1,784 |
1,114 |
2,093 |
2,496 |
1,303 |
2,955 |
3,328 |
| Operating Cash Flow to CapEx |
|
156.78% |
50.75% |
254.61% |
311.81% |
784.49% |
581.07% |
343.61% |
446.15% |
318.05% |
578.34% |
832.69% |
| Free Cash Flow to Firm to Interest Expense |
|
-85.96 |
1.65 |
17.88 |
9.59 |
7.72 |
5.41 |
10.21 |
9.68 |
3.81 |
9.26 |
11.93 |
| Operating Cash Flow to Interest Expense |
|
6.60 |
0.80 |
3.79 |
4.98 |
10.73 |
12.07 |
6.03 |
7.19 |
4.58 |
7.20 |
13.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.39 |
-0.77 |
2.30 |
3.38 |
9.36 |
10.00 |
4.28 |
5.58 |
3.14 |
5.95 |
12.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.40 |
0.46 |
0.53 |
0.54 |
0.57 |
0.49 |
0.53 |
0.54 |
0.59 |
0.66 |
| Accounts Receivable Turnover |
|
5.13 |
3.50 |
3.81 |
4.21 |
4.03 |
4.34 |
3.64 |
3.98 |
3.98 |
3.83 |
3.78 |
| Inventory Turnover |
|
8.66 |
5.02 |
6.26 |
8.96 |
8.31 |
8.15 |
5.74 |
6.40 |
8.16 |
8.35 |
8.46 |
| Fixed Asset Turnover |
|
6.13 |
3.89 |
4.97 |
7.21 |
6.97 |
7.53 |
6.49 |
8.11 |
9.61 |
10.27 |
11.94 |
| Accounts Payable Turnover |
|
6.37 |
3.70 |
4.10 |
4.66 |
4.45 |
4.55 |
3.34 |
3.69 |
4.32 |
4.29 |
4.04 |
| Days Sales Outstanding (DSO) |
|
71.08 |
104.38 |
95.84 |
86.74 |
90.48 |
84.10 |
100.28 |
91.70 |
91.80 |
95.29 |
96.60 |
| Days Inventory Outstanding (DIO) |
|
42.17 |
72.70 |
58.32 |
40.74 |
43.92 |
44.78 |
63.61 |
57.00 |
44.73 |
43.72 |
43.15 |
| Days Payable Outstanding (DPO) |
|
57.26 |
98.63 |
89.06 |
78.37 |
82.06 |
80.28 |
109.31 |
98.82 |
84.50 |
85.18 |
90.34 |
| Cash Conversion Cycle (CCC) |
|
55.99 |
78.45 |
65.10 |
49.11 |
52.34 |
48.61 |
54.59 |
49.88 |
52.04 |
53.82 |
49.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31,492 |
31,774 |
26,150 |
24,276 |
23,340 |
23,935 |
23,368 |
22,815 |
23,279 |
22,322 |
22,110 |
| Invested Capital Turnover |
|
1.12 |
0.72 |
0.81 |
0.95 |
0.94 |
1.00 |
0.87 |
0.97 |
1.00 |
1.03 |
1.16 |
| Increase / (Decrease) in Invested Capital |
|
25,799 |
282 |
-5,624 |
-1,874 |
-936 |
595 |
-567 |
-553 |
464 |
-957 |
-212 |
| Enterprise Value (EV) |
|
37,815 |
45,098 |
39,484 |
36,008 |
34,148 |
52,173 |
39,453 |
44,524 |
61,995 |
81,478 |
98,737 |
| Market Capitalization |
|
25,419 |
31,907 |
28,293 |
31,384 |
28,108 |
45,644 |
32,353 |
35,379 |
51,845 |
71,950 |
90,043 |
| Book Value per Share |
|
$36.14 |
$21.93 |
$22.88 |
$24.84 |
$23.45 |
$24.66 |
$23.62 |
$24.32 |
$24.10 |
$19.75 |
$22.47 |
| Tangible Book Value per Share |
|
($6.66) |
($6.42) |
($3.68) |
($5.08) |
($7.85) |
($8.88) |
($9.05) |
($7.35) |
($7.12) |
($11.18) |
($10.75) |
| Total Capital |
|
38,083 |
35,150 |
33,388 |
28,048 |
26,352 |
26,493 |
26,362 |
26,518 |
26,854 |
22,834 |
22,923 |
| Total Debt |
|
12,759 |
13,572 |
10,930 |
7,219 |
7,819 |
7,740 |
8,960 |
8,824 |
9,493 |
9,880 |
9,277 |
| Total Long-Term Debt |
|
11,053 |
11,964 |
9,623 |
6,708 |
7,526 |
7,506 |
7,426 |
7,818 |
8,004 |
8,591 |
7,533 |
| Net Debt |
|
11,190 |
12,060 |
9,897 |
3,561 |
4,954 |
5,338 |
5,966 |
7,996 |
8,887 |
9,501 |
8,659 |
| Capital Expenditures (CapEx) |
|
1,217 |
731 |
597 |
559 |
316 |
428 |
360 |
416 |
493 |
397 |
465 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,905 |
1,725 |
1,695 |
1,029 |
147 |
-202 |
-51 |
-169 |
107 |
131 |
-115 |
| Debt-free Net Working Capital (DFNWC) |
|
2,484 |
2,046 |
1,880 |
3,834 |
2,098 |
1,134 |
1,980 |
659 |
713 |
510 |
503 |
| Net Working Capital (NWC) |
|
778 |
438 |
573 |
3,323 |
1,805 |
900 |
446 |
-347 |
-776 |
-779 |
-1,241 |
| Net Nonoperating Expense (NNE) |
|
1,610 |
-767 |
-839 |
-4,405 |
53 |
-161 |
-197 |
-90 |
-133 |
-1,515 |
253 |
| Net Nonoperating Obligations (NNO) |
|
6,168 |
10,196 |
3,692 |
3,447 |
4,807 |
5,182 |
5,966 |
5,121 |
5,918 |
9,368 |
8,464 |
| Total Depreciation and Amortization (D&A) |
|
953 |
919 |
824 |
825 |
822 |
845 |
717 |
745 |
816 |
865 |
654 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.14% |
7.55% |
7.24% |
4.29% |
0.66% |
-0.85% |
-0.25% |
-0.76% |
0.47% |
0.56% |
-0.45% |
| Debt-free Net Working Capital to Revenue |
|
11.92% |
8.96% |
8.03% |
16.00% |
9.40% |
4.79% |
9.59% |
2.95% |
3.11% |
2.16% |
1.96% |
| Net Working Capital to Revenue |
|
3.73% |
1.92% |
2.45% |
13.86% |
8.09% |
3.80% |
2.16% |
-1.55% |
-3.38% |
-3.30% |
-4.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.30) |
$1.72 |
$2.34 |
$6.52 |
$0.84 |
$2.28 |
$2.20 |
$2.70 |
$2.53 |
$5.04 |
$4.69 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
667.40M |
925.44M |
924.06M |
771.42M |
723.91M |
704.33M |
686.70M |
680.67M |
662.19M |
611.14M |
600.20M |
| Adjusted Diluted Earnings per Share |
|
($1.29) |
$1.71 |
$2.32 |
$6.49 |
$0.84 |
$2.27 |
$2.19 |
$2.69 |
$2.52 |
$5.03 |
$4.68 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
667.40M |
925.44M |
924.06M |
771.42M |
723.91M |
704.33M |
686.70M |
680.67M |
662.19M |
611.14M |
600.20M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.30) |
$0.00 |
$0.00 |
$6.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
667.40M |
925.44M |
924.06M |
771.42M |
723.91M |
704.33M |
686.70M |
680.67M |
662.19M |
611.14M |
600.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,192 |
1,301 |
1,767 |
1,014 |
1,537 |
1,871 |
1,408 |
1,692 |
2,240 |
2,476 |
3,378 |
| Normalized NOPAT Margin |
|
5.72% |
5.70% |
7.55% |
4.23% |
6.89% |
7.90% |
6.82% |
7.58% |
9.76% |
10.49% |
13.16% |
| Pre Tax Income Margin |
|
5.09% |
5.04% |
6.61% |
4.41% |
4.05% |
11.04% |
5.39% |
4.98% |
6.63% |
8.34% |
13.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.07 |
3.13 |
4.41 |
3.47 |
4.17 |
12.42 |
6.40 |
5.30 |
5.57 |
7.15 |
13.24 |
| NOPAT to Interest Expense |
|
3.31 |
2.26 |
3.85 |
4.23 |
3.67 |
8.30 |
7.44 |
7.53 |
5.17 |
6.26 |
11.17 |
| EBIT Less CapEx to Interest Expense |
|
-0.14 |
1.56 |
2.93 |
1.87 |
2.80 |
10.34 |
4.64 |
3.69 |
4.13 |
5.91 |
11.57 |
| NOPAT Less CapEx to Interest Expense |
|
-0.90 |
0.69 |
2.36 |
2.64 |
2.30 |
6.22 |
5.69 |
5.92 |
3.73 |
5.02 |
9.50 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-187.27% |
41.73% |
41.84% |
17.87% |
113.71% |
48.34% |
53.16% |
48.20% |
52.63% |
27.78% |
34.09% |
| Augmented Payout Ratio |
|
-264.11% |
77.52% |
54.43% |
119.50% |
390.94% |
118.24% |
136.80% |
78.95% |
118.21% |
198.32% |
86.66% |